[BJMEDIA] YoY Cumulative Quarter Result on 30-Apr-2015 [#4]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
22-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
30-Apr-2015 [#4]
Profit Trend
QoQ- -864.88%
YoY- -861.57%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Cumulative Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 33,267 42,753 44,527 53,831 58,715 51,423 50,925 -6.84%
PBT -12,464 -20,666 -15,134 -30,491 2,972 -42,673 -34,079 -15.42%
Tax -36 -462 -773 -665 1,119 -875 -1,081 -43.26%
NP -12,500 -21,128 -15,907 -31,156 4,091 -43,548 -35,160 -15.82%
-
NP to SH -12,500 -21,128 -15,907 -31,156 4,091 -43,548 -35,160 -15.82%
-
Tax Rate - - - - -37.65% - - -
Total Cost 45,767 63,881 60,434 84,987 54,624 94,971 86,085 -9.98%
-
Net Worth 18,806 32,911 51,691 70,541 98,183 96,357 136,322 -28.10%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 18,806 32,911 51,691 70,541 98,183 96,357 136,322 -28.10%
NOSH 235,085 235,085 234,963 235,139 233,771 235,018 235,039 0.00%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin -37.57% -49.42% -35.72% -57.88% 6.97% -84.69% -69.04% -
ROE -66.47% -64.20% -30.77% -44.17% 4.17% -45.19% -25.79% -
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 14.15 18.19 18.95 22.89 25.12 21.88 21.67 -6.85%
EPS -5.32 -8.99 -6.77 -13.25 1.75 -18.53 -14.96 -15.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.14 0.22 0.30 0.42 0.41 0.58 -28.10%
Adjusted Per Share Value based on latest NOSH - 235,075
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 14.15 18.19 18.94 22.90 24.98 21.87 21.66 -6.84%
EPS -5.32 -8.99 -6.77 -13.25 1.74 -18.52 -14.96 -15.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.14 0.2199 0.3001 0.4177 0.4099 0.5799 -28.10%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 0.21 0.38 0.40 0.46 0.50 0.475 0.42 -
P/RPS 1.48 2.09 2.11 2.01 1.99 2.17 1.94 -4.40%
P/EPS -3.95 -4.23 -5.91 -3.47 28.57 -2.56 -2.81 5.83%
EY -25.32 -23.65 -16.93 -28.80 3.50 -39.01 -35.62 -5.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 2.71 1.82 1.53 1.19 1.16 0.72 24.08%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 26/06/18 21/06/17 21/06/16 22/06/15 20/06/14 20/06/13 20/06/12 -
Price 0.225 0.42 0.40 0.37 0.50 0.49 0.46 -
P/RPS 1.59 2.31 2.11 1.62 1.99 2.24 2.12 -4.67%
P/EPS -4.23 -4.67 -5.91 -2.79 28.57 -2.64 -3.08 5.42%
EY -23.63 -21.40 -16.93 -35.81 3.50 -37.82 -32.52 -5.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 3.00 1.82 1.23 1.19 1.20 0.79 23.53%

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