[BJMEDIA] YoY Annualized Quarter 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- 52.69%
YoY- -148.15%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 27,800 36,938 45,916 47,692 58,628 58,916 47,194 -8.43%
PBT -10,604 -7,990 -5,166 -1,834 4,030 5,106 -50,030 -22.77%
Tax -36 -52 -64 -68 -80 -54 -1,044 -42.93%
NP -10,640 -8,042 -5,230 -1,902 3,950 5,052 -51,074 -22.99%
-
NP to SH -10,640 -8,042 -5,230 -1,902 3,950 5,052 -51,074 -22.99%
-
Tax Rate - - - - 1.99% 1.06% - -
Total Cost 38,440 44,980 51,146 49,594 54,678 53,864 98,268 -14.47%
-
Net Worth 11,754 28,210 49,367 68,947 103,452 98,233 112,766 -31.38%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 11,754 28,210 49,367 68,947 103,452 98,233 112,766 -31.38%
NOSH 235,085 235,085 235,085 237,749 235,119 233,888 234,931 0.01%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin -38.27% -21.77% -11.39% -3.99% 6.74% 8.57% -108.22% -
ROE -90.52% -28.51% -10.59% -2.76% 3.82% 5.14% -45.29% -
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 11.83 15.71 19.53 20.06 24.94 25.19 20.09 -8.44%
EPS -4.52 -3.42 -2.22 -0.80 1.68 2.16 -21.74 -23.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.12 0.21 0.29 0.44 0.42 0.48 -31.39%
Adjusted Per Share Value based on latest NOSH - 270,000
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 11.83 15.71 19.53 20.29 24.94 25.06 20.08 -8.43%
EPS -4.52 -3.42 -2.22 -0.81 1.68 2.15 -21.73 -23.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.12 0.21 0.2933 0.4401 0.4179 0.4797 -31.38%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 0.18 0.24 0.385 0.415 0.50 0.50 0.41 -
P/RPS 1.52 1.53 1.97 2.07 2.01 1.98 2.04 -4.78%
P/EPS -3.98 -7.02 -17.31 -51.88 29.76 23.15 -1.89 13.20%
EY -25.14 -14.25 -5.78 -1.93 3.36 4.32 -53.02 -11.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.60 2.00 1.83 1.43 1.14 1.19 0.85 27.18%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 06/12/18 08/12/17 09/12/16 15/12/15 18/12/14 26/12/13 14/12/12 -
Price 0.135 0.365 0.31 0.40 0.49 0.495 0.49 -
P/RPS 1.14 2.32 1.59 1.99 1.97 1.97 2.44 -11.90%
P/EPS -2.98 -10.67 -13.93 -50.00 29.17 22.92 -2.25 4.79%
EY -33.53 -9.37 -7.18 -2.00 3.43 4.36 -44.37 -4.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 3.04 1.48 1.38 1.11 1.18 1.02 17.60%

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