[BJMEDIA] QoQ TTM Result on 31-Jul-2016 [#1]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
29-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jul-2016 [#1]
Profit Trend
QoQ- -7.0%
YoY- 49.03%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
TTM Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 42,753 42,224 43,639 43,345 44,527 47,204 48,363 -7.89%
PBT -20,666 -9,877 -16,800 -16,247 -15,134 -39,656 -33,423 -27.44%
Tax -462 -761 -771 -773 -773 -661 -659 -21.09%
NP -21,128 -10,638 -17,571 -17,020 -15,907 -40,317 -34,082 -27.31%
-
NP to SH -21,128 -10,638 -17,571 -17,020 -15,907 -40,317 -34,082 -27.31%
-
Tax Rate - - - - - - - -
Total Cost 63,881 52,862 61,210 60,365 60,434 87,521 82,445 -15.65%
-
Net Worth 32,911 47,017 49,367 49,419 51,582 56,372 78,299 -43.91%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 32,911 47,017 49,367 49,419 51,582 56,372 78,299 -43.91%
NOSH 235,085 235,085 235,085 235,333 234,466 234,887 270,000 -8.82%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin -49.42% -25.19% -40.26% -39.27% -35.72% -85.41% -70.47% -
ROE -64.20% -22.63% -35.59% -34.44% -30.84% -71.52% -43.53% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 18.19 17.96 18.56 18.42 18.99 20.10 17.91 1.04%
EPS -8.99 -4.53 -7.47 -7.23 -6.78 -17.16 -12.62 -20.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.20 0.21 0.21 0.22 0.24 0.29 -38.48%
Adjusted Per Share Value based on latest NOSH - 235,333
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 18.19 17.96 18.56 18.44 18.94 20.08 20.57 -7.87%
EPS -8.99 -4.53 -7.47 -7.24 -6.77 -17.15 -14.50 -27.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.20 0.21 0.2102 0.2194 0.2398 0.3331 -43.92%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 0.38 0.29 0.385 0.395 0.40 0.40 0.415 -
P/RPS 2.09 1.61 2.07 2.14 2.11 1.99 2.32 -6.72%
P/EPS -4.23 -6.41 -5.15 -5.46 -5.90 -2.33 -3.29 18.25%
EY -23.65 -15.60 -19.41 -18.31 -16.96 -42.91 -30.42 -15.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 1.45 1.83 1.88 1.82 1.67 1.43 53.19%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 21/06/17 14/03/17 09/12/16 29/09/16 21/06/16 22/03/16 15/12/15 -
Price 0.42 0.36 0.31 0.37 0.40 0.40 0.40 -
P/RPS 2.31 2.00 1.67 2.01 2.11 1.99 2.23 2.37%
P/EPS -4.67 -7.96 -4.15 -5.12 -5.90 -2.33 -3.17 29.50%
EY -21.40 -12.57 -24.11 -19.55 -16.96 -42.91 -31.56 -22.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 1.80 1.48 1.76 1.82 1.67 1.38 67.89%

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