[BJMEDIA] QoQ TTM Result on 30-Apr-2014 [#4]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
20-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
30-Apr-2014 [#4]
Profit Trend
QoQ- 151.05%
YoY- 109.39%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
TTM Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 55,692 58,571 59,814 58,715 59,048 57,284 52,706 3.73%
PBT -4,207 2,434 3,158 2,972 -7,457 -15,105 -42,887 -78.63%
Tax 1,106 1,106 1,112 1,119 -556 -381 -885 -
NP -3,101 3,540 4,270 4,091 -8,013 -15,486 -43,772 -82.79%
-
NP to SH -3,101 3,540 4,270 4,091 -8,013 -15,486 -43,772 -82.79%
-
Tax Rate - -45.44% -35.21% -37.65% - - - -
Total Cost 58,793 55,031 55,544 54,624 67,061 72,770 96,478 -28.05%
-
Net Worth 96,544 101,887 102,042 107,519 98,940 98,066 100,811 -2.83%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 96,544 101,887 102,042 107,519 98,940 98,066 100,811 -2.83%
NOSH 235,475 231,562 237,307 255,999 235,573 233,492 234,444 0.29%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin -5.57% 6.04% 7.14% 6.97% -13.57% -27.03% -83.05% -
ROE -3.21% 3.47% 4.18% 3.80% -8.10% -15.79% -43.42% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 23.65 25.29 25.21 22.94 25.07 24.53 22.48 3.43%
EPS -1.32 1.53 1.80 1.60 -3.40 -6.63 -18.67 -82.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.44 0.43 0.42 0.42 0.42 0.43 -3.11%
Adjusted Per Share Value based on latest NOSH - 255,999
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 23.69 24.91 25.44 24.98 25.12 24.37 22.42 3.73%
EPS -1.32 1.51 1.82 1.74 -3.41 -6.59 -18.62 -82.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4107 0.4334 0.4341 0.4574 0.4209 0.4172 0.4288 -2.82%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.405 0.50 0.50 0.50 0.50 0.50 0.46 -
P/RPS 1.71 1.98 1.98 2.18 1.99 2.04 2.05 -11.35%
P/EPS -30.75 32.71 27.79 31.29 -14.70 -7.54 -2.46 436.13%
EY -3.25 3.06 3.60 3.20 -6.80 -13.26 -40.59 -81.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.14 1.16 1.19 1.19 1.19 1.07 -5.03%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 12/03/15 18/12/14 18/09/14 20/06/14 13/03/14 26/12/13 19/09/13 -
Price 0.415 0.49 0.535 0.50 0.49 0.495 0.50 -
P/RPS 1.75 1.94 2.12 2.18 1.95 2.02 2.22 -14.62%
P/EPS -31.51 32.05 29.73 31.29 -14.41 -7.46 -2.68 414.74%
EY -3.17 3.12 3.36 3.20 -6.94 -13.40 -37.34 -80.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.11 1.24 1.19 1.17 1.18 1.16 -8.79%

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