[BJMEDIA] YoY Annualized Quarter Result on 31-Jan-2014 [#3]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
13-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jan-2014 [#3]
Profit Trend
QoQ- 4.59%
YoY- 112.55%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 44,905 47,976 56,812 60,842 50,676 52,908 57,638 -4.07%
PBT -9,434 -16,444 -4,224 5,348 -41,606 2,533 10,798 -
Tax -60 -76 -81 -64 -490 -26 -46 4.52%
NP -9,494 -16,520 -4,305 5,284 -42,097 2,506 10,752 -
-
NP to SH -9,494 -16,520 -4,305 5,284 -42,097 2,506 10,752 -
-
Tax Rate - - - 1.20% - 1.03% 0.43% -
Total Cost 54,399 64,496 61,117 55,558 92,773 50,401 46,886 2.50%
-
Net Worth 47,017 56,425 96,634 97,909 108,142 178,599 181,789 -20.16%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 47,017 56,425 96,634 97,909 108,142 178,599 181,789 -20.16%
NOSH 235,085 235,104 235,693 233,117 235,093 234,999 233,063 0.14%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin -21.14% -34.43% -7.58% 8.68% -83.07% 4.74% 18.65% -
ROE -20.19% -29.28% -4.46% 5.40% -38.93% 1.40% 5.91% -
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 19.10 20.41 24.10 26.10 21.56 22.51 24.73 -4.21%
EPS -4.04 -7.03 -1.83 2.27 -17.91 1.07 4.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.24 0.41 0.42 0.46 0.76 0.78 -20.27%
Adjusted Per Share Value based on latest NOSH - 235,573
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 19.10 20.41 24.17 25.88 21.56 22.51 24.52 -4.07%
EPS -4.04 -7.03 -1.83 2.25 -17.91 1.07 4.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.24 0.4111 0.4165 0.46 0.7597 0.7733 -20.16%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 0.29 0.40 0.405 0.50 0.505 0.49 0.50 -
P/RPS 1.52 1.96 1.68 1.92 2.34 2.18 2.02 -4.62%
P/EPS -7.18 -5.69 -22.17 22.06 -2.82 45.94 10.84 -
EY -13.93 -17.57 -4.51 4.53 -35.46 2.18 9.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.67 0.99 1.19 1.10 0.64 0.64 14.58%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 14/03/17 22/03/16 12/03/15 13/03/14 22/03/13 09/03/12 16/03/11 -
Price 0.36 0.40 0.415 0.49 0.475 0.45 0.46 -
P/RPS 1.88 1.96 1.72 1.88 2.20 2.00 1.86 0.17%
P/EPS -8.91 -5.69 -22.72 21.62 -2.65 42.19 9.97 -
EY -11.22 -17.57 -4.40 4.63 -37.70 2.37 10.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.67 1.01 1.17 1.03 0.59 0.59 20.41%

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