[BJMEDIA] QoQ Cumulative Quarter Result on 31-Oct-2014 [#2]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
18-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Oct-2014 [#2]
Profit Trend
QoQ- 60.05%
YoY- -21.81%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Cumulative Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 12,041 53,831 42,609 29,314 15,702 58,715 45,632 -58.96%
PBT -988 -30,491 -3,168 2,015 1,254 2,972 4,011 -
Tax -17 -665 -61 -40 -20 1,119 -48 -50.03%
NP -1,005 -31,156 -3,229 1,975 1,234 4,091 3,963 -
-
NP to SH -1,005 -31,156 -3,229 1,975 1,234 4,091 3,963 -
-
Tax Rate - - - 1.99% 1.59% -37.65% 1.20% -
Total Cost 13,046 84,987 45,838 27,339 14,468 54,624 41,669 -53.98%
-
Net Worth 67,779 70,541 96,634 103,452 102,042 98,183 97,909 -21.79%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 67,779 70,541 96,634 103,452 102,042 98,183 97,909 -21.79%
NOSH 233,720 235,139 235,693 235,119 237,307 233,771 233,117 0.17%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin -8.35% -57.88% -7.58% 6.74% 7.86% 6.97% 8.68% -
ROE -1.48% -44.17% -3.34% 1.91% 1.21% 4.17% 4.05% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 5.15 22.89 18.08 12.47 6.62 25.12 19.57 -59.03%
EPS -0.43 -13.25 -1.37 0.84 0.52 1.75 1.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.30 0.41 0.44 0.43 0.42 0.42 -21.93%
Adjusted Per Share Value based on latest NOSH - 231,562
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 5.12 22.90 18.12 12.47 6.68 24.98 19.41 -58.96%
EPS -0.43 -13.25 -1.37 0.84 0.52 1.74 1.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2883 0.3001 0.4111 0.4401 0.4341 0.4177 0.4165 -21.80%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 0.42 0.46 0.405 0.50 0.50 0.50 0.50 -
P/RPS 8.15 2.01 2.24 4.01 7.56 1.99 2.55 117.43%
P/EPS -97.67 -3.47 -29.56 59.52 96.15 28.57 29.41 -
EY -1.02 -28.80 -3.38 1.68 1.04 3.50 3.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.53 0.99 1.14 1.16 1.19 1.19 14.12%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 04/09/15 22/06/15 12/03/15 18/12/14 18/09/14 20/06/14 13/03/14 -
Price 0.48 0.37 0.415 0.49 0.535 0.50 0.49 -
P/RPS 9.32 1.62 2.30 3.93 8.09 1.99 2.50 141.00%
P/EPS -111.63 -2.79 -30.29 58.33 102.88 28.57 28.82 -
EY -0.90 -35.81 -3.30 1.71 0.97 3.50 3.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.23 1.01 1.11 1.24 1.19 1.17 26.34%

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