[BJMEDIA] YoY Annualized Quarter Result on 31-Jul-2015 [#1]

Announcement Date
04-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jul-2015 [#1]
Profit Trend
QoQ- 87.1%
YoY- -181.44%
Quarter Report
View:
Show?
Annualized Quarter Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 29,472 40,496 43,436 48,164 62,808 58,412 53,280 -9.39%
PBT -10,964 -5,892 8,404 -3,952 5,016 4,272 5,128 -
Tax -36 -52 -16,876 -68 -80 -52 -16 14.46%
NP -11,000 -5,944 -8,472 -4,020 4,936 4,220 5,112 -
-
NP to SH -11,000 -5,944 -8,472 -4,020 4,936 4,220 5,112 -
-
Tax Rate - - 200.81% - 1.59% 1.22% 0.31% -
Total Cost 40,472 46,440 51,908 52,184 57,872 54,192 48,168 -2.85%
-
Net Worth 16,455 30,561 49,419 67,779 102,042 100,811 134,899 -29.56%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 16,455 30,561 49,419 67,779 102,042 100,811 134,899 -29.56%
NOSH 235,085 235,085 235,333 233,720 237,307 234,444 236,666 -0.11%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin -37.32% -14.68% -19.50% -8.35% 7.86% 7.22% 9.59% -
ROE -66.85% -19.45% -17.14% -5.93% 4.84% 4.19% 3.79% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 12.54 17.23 18.46 20.61 26.47 24.92 22.51 -9.28%
EPS -4.68 -2.52 -3.60 -1.72 2.08 1.80 2.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.13 0.21 0.29 0.43 0.43 0.57 -29.48%
Adjusted Per Share Value based on latest NOSH - 233,720
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 12.54 17.23 18.48 20.49 26.72 24.85 22.66 -9.38%
EPS -4.68 -2.52 -3.60 -1.71 2.10 1.80 2.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.13 0.2102 0.2883 0.4341 0.4288 0.5738 -29.56%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 0.28 0.31 0.395 0.42 0.50 0.46 0.44 -
P/RPS 2.23 1.80 2.14 2.04 1.89 1.85 1.95 2.26%
P/EPS -5.98 -12.26 -10.97 -24.42 24.04 25.56 20.37 -
EY -16.71 -8.16 -9.11 -4.10 4.16 3.91 4.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 2.38 1.88 1.45 1.16 1.07 0.77 31.58%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 24/09/18 28/09/17 29/09/16 04/09/15 18/09/14 19/09/13 14/09/12 -
Price 0.15 0.275 0.37 0.48 0.535 0.50 0.46 -
P/RPS 1.20 1.60 2.00 2.33 2.02 2.01 2.04 -8.46%
P/EPS -3.21 -10.88 -10.28 -27.91 25.72 27.78 21.30 -
EY -31.19 -9.19 -9.73 -3.58 3.89 3.60 4.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 2.12 1.76 1.66 1.24 1.16 0.81 17.56%

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