[BJMEDIA] QoQ TTM Result on 31-Oct-2015 [#2]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
15-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Oct-2015 [#2]
Profit Trend
QoQ- -2.06%
YoY- -1062.77%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
TTM Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 43,345 44,527 47,204 48,363 50,170 53,831 55,692 -15.40%
PBT -16,247 -15,134 -39,656 -33,423 -32,733 -30,491 -4,207 146.35%
Tax -773 -773 -661 -659 -662 -665 1,106 -
NP -17,020 -15,907 -40,317 -34,082 -33,395 -31,156 -3,101 211.47%
-
NP to SH -17,020 -15,907 -40,317 -34,082 -33,395 -31,156 -3,101 211.47%
-
Tax Rate - - - - - - - -
Total Cost 60,365 60,434 87,521 82,445 83,565 84,987 58,793 1.77%
-
Net Worth 49,419 51,582 56,372 78,299 67,779 70,522 96,544 -36.03%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 49,419 51,582 56,372 78,299 67,779 70,522 96,544 -36.03%
NOSH 235,333 234,466 234,887 270,000 233,720 235,075 235,475 -0.04%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin -39.27% -35.72% -85.41% -70.47% -66.56% -57.88% -5.57% -
ROE -34.44% -30.84% -71.52% -43.53% -49.27% -44.18% -3.21% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 18.42 18.99 20.10 17.91 21.47 22.90 23.65 -15.36%
EPS -7.23 -6.78 -17.16 -12.62 -14.29 -13.25 -1.32 211.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.22 0.24 0.29 0.29 0.30 0.41 -36.00%
Adjusted Per Share Value based on latest NOSH - 270,000
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 18.44 18.94 20.08 20.57 21.34 22.90 23.69 -15.39%
EPS -7.24 -6.77 -17.15 -14.50 -14.21 -13.25 -1.32 211.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2102 0.2194 0.2398 0.3331 0.2883 0.30 0.4107 -36.04%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 0.395 0.40 0.40 0.415 0.42 0.46 0.405 -
P/RPS 2.14 2.11 1.99 2.32 1.96 2.01 1.71 16.14%
P/EPS -5.46 -5.90 -2.33 -3.29 -2.94 -3.47 -30.75 -68.44%
EY -18.31 -16.96 -42.91 -30.42 -34.02 -28.81 -3.25 216.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.82 1.67 1.43 1.45 1.53 0.99 53.40%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/09/16 21/06/16 22/03/16 15/12/15 04/09/15 22/06/15 12/03/15 -
Price 0.37 0.40 0.40 0.40 0.48 0.37 0.415 -
P/RPS 2.01 2.11 1.99 2.23 2.24 1.62 1.75 9.68%
P/EPS -5.12 -5.90 -2.33 -3.17 -3.36 -2.79 -31.51 -70.25%
EY -19.55 -16.96 -42.91 -31.56 -29.77 -35.82 -3.17 236.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.82 1.67 1.38 1.66 1.23 1.01 44.85%

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