[BJMEDIA] QoQ Quarter Result on 31-Jul-2015 [#1]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
04-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jul-2015 [#1]
Profit Trend
QoQ- 96.4%
YoY- -181.44%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Quarter Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 8,545 12,136 11,805 12,041 11,222 13,295 13,612 -26.70%
PBT -2,801 -11,416 71 -988 -27,323 -5,183 761 -
Tax -716 -23 -17 -17 -604 -21 -20 988.60%
NP -3,517 -11,439 54 -1,005 -27,927 -5,204 741 -
-
NP to SH -3,517 -11,439 54 -1,005 -27,927 -5,204 741 -
-
Tax Rate - - 23.94% - - - 2.63% -
Total Cost 12,062 23,575 11,751 13,046 39,149 18,499 12,871 -4.23%
-
Net Worth 51,582 56,372 78,299 67,779 70,522 96,544 101,887 -36.50%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 51,582 56,372 78,299 67,779 70,522 96,544 101,887 -36.50%
NOSH 234,466 234,887 270,000 233,720 235,075 235,475 231,562 0.83%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin -41.16% -94.26% 0.46% -8.35% -248.86% -39.14% 5.44% -
ROE -6.82% -20.29% 0.07% -1.48% -39.60% -5.39% 0.73% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 3.64 5.17 4.37 5.15 4.77 5.65 5.88 -27.38%
EPS -1.50 -4.87 0.02 -0.43 -11.88 -2.21 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.24 0.29 0.29 0.30 0.41 0.44 -37.03%
Adjusted Per Share Value based on latest NOSH - 233,720
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 3.63 5.16 5.02 5.12 4.77 5.66 5.79 -26.76%
EPS -1.50 -4.87 0.02 -0.43 -11.88 -2.21 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2194 0.2398 0.3331 0.2883 0.30 0.4107 0.4334 -36.50%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 0.40 0.40 0.415 0.42 0.46 0.405 0.50 -
P/RPS 10.98 7.74 9.49 8.15 9.64 7.17 8.51 18.53%
P/EPS -26.67 -8.21 2,075.00 -97.67 -3.87 -18.33 156.25 -
EY -3.75 -12.17 0.05 -1.02 -25.83 -5.46 0.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.67 1.43 1.45 1.53 0.99 1.14 36.63%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 21/06/16 22/03/16 15/12/15 04/09/15 22/06/15 12/03/15 18/12/14 -
Price 0.40 0.40 0.40 0.48 0.37 0.415 0.49 -
P/RPS 10.98 7.74 9.15 9.32 7.75 7.35 8.34 20.14%
P/EPS -26.67 -8.21 2,000.00 -111.63 -3.11 -18.78 153.13 -
EY -3.75 -12.17 0.05 -0.90 -32.11 -5.33 0.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.67 1.38 1.66 1.23 1.01 1.11 39.09%

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