[BJMEDIA] QoQ Quarter Result on 31-Jan-2015 [#3]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
12-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- -802.29%
YoY- -462.14%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Quarter Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 11,805 12,041 11,222 13,295 13,612 15,702 13,083 -6.60%
PBT 71 -988 -27,323 -5,183 761 1,254 -1,039 -
Tax -17 -17 -604 -21 -20 -20 1,167 -
NP 54 -1,005 -27,927 -5,204 741 1,234 128 -43.66%
-
NP to SH 54 -1,005 -27,927 -5,204 741 1,234 128 -43.66%
-
Tax Rate 23.94% - - - 2.63% 1.59% - -
Total Cost 11,751 13,046 39,149 18,499 12,871 14,468 12,955 -6.27%
-
Net Worth 78,299 67,779 70,522 96,544 101,887 102,042 107,519 -19.00%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 78,299 67,779 70,522 96,544 101,887 102,042 107,519 -19.00%
NOSH 270,000 233,720 235,075 235,475 231,562 237,307 255,999 3.60%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 0.46% -8.35% -248.86% -39.14% 5.44% 7.86% 0.98% -
ROE 0.07% -1.48% -39.60% -5.39% 0.73% 1.21% 0.12% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 4.37 5.15 4.77 5.65 5.88 6.62 5.11 -9.87%
EPS 0.02 -0.43 -11.88 -2.21 0.32 0.52 0.05 -45.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.29 0.30 0.41 0.44 0.43 0.42 -21.82%
Adjusted Per Share Value based on latest NOSH - 235,475
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 5.02 5.12 4.77 5.66 5.79 6.68 5.57 -6.67%
EPS 0.02 -0.43 -11.88 -2.21 0.32 0.52 0.05 -45.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3331 0.2883 0.30 0.4107 0.4334 0.4341 0.4574 -19.00%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 0.415 0.42 0.46 0.405 0.50 0.50 0.50 -
P/RPS 9.49 8.15 9.64 7.17 8.51 7.56 9.78 -1.98%
P/EPS 2,075.00 -97.67 -3.87 -18.33 156.25 96.15 1,000.00 62.46%
EY 0.05 -1.02 -25.83 -5.46 0.64 1.04 0.10 -36.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.45 1.53 0.99 1.14 1.16 1.19 12.99%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 15/12/15 04/09/15 22/06/15 12/03/15 18/12/14 18/09/14 20/06/14 -
Price 0.40 0.48 0.37 0.415 0.49 0.535 0.50 -
P/RPS 9.15 9.32 7.75 7.35 8.34 8.09 9.78 -4.33%
P/EPS 2,000.00 -111.63 -3.11 -18.78 153.13 102.88 1,000.00 58.53%
EY 0.05 -0.90 -32.11 -5.33 0.65 0.97 0.10 -36.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.66 1.23 1.01 1.11 1.24 1.19 10.34%

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