[BJMEDIA] QoQ Cumulative Quarter Result on 31-Oct-2015 [#2]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
15-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Oct-2015 [#2]
Profit Trend
QoQ- 5.37%
YoY- -148.15%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Cumulative Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 10,859 44,527 35,982 23,846 12,041 53,831 42,609 -59.83%
PBT 2,101 -15,134 -12,333 -917 -988 -30,491 -3,168 -
Tax -4,219 -773 -57 -34 -17 -665 -61 1589.30%
NP -2,118 -15,907 -12,390 -951 -1,005 -31,156 -3,229 -24.52%
-
NP to SH -2,118 -15,907 -12,390 -951 -1,005 -31,156 -3,229 -24.52%
-
Tax Rate 200.81% - - - - - - -
Total Cost 12,977 60,434 48,372 24,797 13,046 84,987 45,838 -56.91%
-
Net Worth 49,419 51,691 56,425 68,947 67,779 70,541 96,634 -36.07%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 49,419 51,691 56,425 68,947 67,779 70,541 96,634 -36.07%
NOSH 235,333 234,963 235,104 237,749 233,720 235,139 235,693 -0.10%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin -19.50% -35.72% -34.43% -3.99% -8.35% -57.88% -7.58% -
ROE -4.29% -30.77% -21.96% -1.38% -1.48% -44.17% -3.34% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 4.61 18.95 15.30 10.03 5.15 22.89 18.08 -59.82%
EPS -0.90 -6.77 -5.27 -0.40 -0.43 -13.25 -1.37 -24.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.22 0.24 0.29 0.29 0.30 0.41 -36.00%
Adjusted Per Share Value based on latest NOSH - 270,000
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 4.62 18.94 15.31 10.14 5.12 22.90 18.12 -59.82%
EPS -0.90 -6.77 -5.27 -0.40 -0.43 -13.25 -1.37 -24.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2102 0.2199 0.24 0.2933 0.2883 0.3001 0.4111 -36.08%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 0.395 0.40 0.40 0.415 0.42 0.46 0.405 -
P/RPS 8.56 2.11 2.61 4.14 8.15 2.01 2.24 144.62%
P/EPS -43.89 -5.91 -7.59 -103.75 -97.67 -3.47 -29.56 30.18%
EY -2.28 -16.93 -13.17 -0.96 -1.02 -28.80 -3.38 -23.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.82 1.67 1.43 1.45 1.53 0.99 53.40%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/09/16 21/06/16 22/03/16 15/12/15 04/09/15 22/06/15 12/03/15 -
Price 0.37 0.40 0.40 0.40 0.48 0.37 0.415 -
P/RPS 8.02 2.11 2.61 3.99 9.32 1.62 2.30 130.12%
P/EPS -41.11 -5.91 -7.59 -100.00 -111.63 -2.79 -30.29 22.60%
EY -2.43 -16.93 -13.17 -1.00 -0.90 -35.81 -3.30 -18.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.82 1.67 1.38 1.66 1.23 1.01 44.85%

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