[BJMEDIA] QoQ TTM 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- -187.6%
YoY- 61.3%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
TTM Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 48,363 50,170 53,831 55,692 58,571 59,814 58,715 -12.09%
PBT -33,423 -32,733 -30,491 -4,207 2,434 3,158 2,972 -
Tax -659 -662 -665 1,106 1,106 1,112 1,119 -
NP -34,082 -33,395 -31,156 -3,101 3,540 4,270 4,091 -
-
NP to SH -34,082 -33,395 -31,156 -3,101 3,540 4,270 4,091 -
-
Tax Rate - - - - -45.44% -35.21% -37.65% -
Total Cost 82,445 83,565 84,987 58,793 55,031 55,544 54,624 31.48%
-
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 -70.47% -66.56% -57.88% -5.57% 6.04% 7.14% 6.97% -
ROE -43.53% -49.27% -44.18% -3.21% 3.47% 4.18% 3.80% -
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 17.91 21.47 22.90 23.65 25.29 25.21 22.94 -15.17%
EPS -12.62 -14.29 -13.25 -1.32 1.53 1.80 1.60 -
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 20.57 21.34 22.90 23.69 24.91 25.44 24.98 -12.11%
EPS -14.50 -14.21 -13.25 -1.32 1.51 1.82 1.74 -
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 2.32 1.96 2.01 1.71 1.98 1.98 2.18 4.22%
P/EPS -3.29 -2.94 -3.47 -30.75 32.71 27.79 31.29 -
EY -30.42 -34.02 -28.81 -3.25 3.06 3.60 3.20 -
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 2.23 2.24 1.62 1.75 1.94 2.12 2.18 1.51%
P/EPS -3.17 -3.36 -2.79 -31.51 32.05 29.73 31.29 -
EY -31.56 -29.77 -35.82 -3.17 3.12 3.36 3.20 -
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