[BJMEDIA] QoQ Cumulative Quarter Result on 31-Jul-2018 [#1]

Announcement Date
24-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Jul-2018 [#1]
Profit Trend
QoQ- 78.0%
YoY- -85.06%
View:
Show?
Cumulative Result
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Revenue 25,655 20,843 13,900 7,368 33,267 26,770 18,469 24.57%
PBT -16,959 -13,255 -5,302 -2,741 -12,464 -6,444 -3,995 162.86%
Tax -37 -28 -18 -9 -36 -27 -26 26.59%
NP -16,996 -13,283 -5,320 -2,750 -12,500 -6,471 -4,021 162.11%
-
NP to SH -16,996 -13,283 -5,320 -2,750 -12,500 -6,471 -4,021 162.11%
-
Tax Rate - - - - - - - -
Total Cost 42,651 34,126 19,220 10,118 45,767 33,241 22,490 53.39%
-
Net Worth 0 4,701 11,754 16,455 18,806 25,859 28,210 -
Dividend
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Net Worth 0 4,701 11,754 16,455 18,806 25,859 28,210 -
NOSH 235,085 235,085 235,085 235,085 235,085 235,085 235,085 0.00%
Ratio Analysis
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
NP Margin -66.25% -63.73% -38.27% -37.32% -37.57% -24.17% -21.77% -
ROE 0.00% -282.51% -45.26% -16.71% -66.47% -25.02% -14.25% -
Per Share
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 10.91 8.87 5.91 3.13 14.15 11.39 7.86 24.50%
EPS -7.23 -5.65 -2.26 -1.17 -5.32 -2.75 -1.71 162.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.02 0.05 0.07 0.08 0.11 0.12 -
Adjusted Per Share Value based on latest NOSH - 235,085
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 10.91 8.87 5.91 3.13 14.15 11.39 7.86 24.50%
EPS -7.23 -5.65 -2.26 -1.17 -5.32 -2.75 -1.71 162.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.02 0.05 0.07 0.08 0.11 0.12 -
Price Multiplier on Financial Quarter End Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 -
Price 0.21 0.23 0.18 0.28 0.21 0.27 0.24 -
P/RPS 1.92 2.59 3.04 8.93 1.48 2.37 3.05 -26.61%
P/EPS -2.90 -4.07 -7.95 -23.94 -3.95 -9.81 -14.03 -65.14%
EY -34.43 -24.57 -12.57 -4.18 -25.32 -10.19 -7.13 186.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 11.50 3.60 4.00 2.63 2.45 2.00 -
Price Multiplier on Announcement Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 20/06/19 12/03/19 06/12/18 24/09/18 26/06/18 20/03/18 08/12/17 -
Price 0.12 0.175 0.135 0.15 0.225 0.23 0.365 -
P/RPS 1.10 1.97 2.28 4.79 1.59 2.02 4.65 -61.85%
P/EPS -1.66 -3.10 -5.97 -12.82 -4.23 -8.36 -21.34 -81.86%
EY -60.25 -32.29 -16.76 -7.80 -23.63 -11.97 -4.69 451.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 8.75 2.70 2.14 2.81 2.09 3.04 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment