[BJMEDIA] YoY Cumulative Quarter Result on 31-Jan-2013 [#3]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
22-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- -23.64%
YoY- -1779.41%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Cumulative Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 35,982 42,609 45,632 38,007 39,681 43,229 35,255 0.34%
PBT -12,333 -3,168 4,011 -31,205 1,900 8,099 563 -
Tax -57 -61 -48 -368 -20 -35 -23 16.32%
NP -12,390 -3,229 3,963 -31,573 1,880 8,064 540 -
-
NP to SH -12,390 -3,229 3,963 -31,573 1,880 8,064 540 -
-
Tax Rate - - 1.20% - 1.05% 0.43% 4.09% -
Total Cost 48,372 45,838 41,669 69,580 37,801 35,165 34,715 5.68%
-
Net Worth 56,425 96,634 97,909 108,142 178,599 181,789 169,043 -16.70%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 56,425 96,634 97,909 108,142 178,599 181,789 169,043 -16.70%
NOSH 235,104 235,693 233,117 235,093 234,999 233,063 234,782 0.02%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin -34.43% -7.58% 8.68% -83.07% 4.74% 18.65% 1.53% -
ROE -21.96% -3.34% 4.05% -29.20% 1.05% 4.44% 0.32% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 15.30 18.08 19.57 16.17 16.89 18.55 15.02 0.30%
EPS -5.27 -1.37 1.70 -13.43 0.80 3.46 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.41 0.42 0.46 0.76 0.78 0.72 -16.72%
Adjusted Per Share Value based on latest NOSH - 234,863
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 15.31 18.12 19.41 16.17 16.88 18.39 15.00 0.34%
EPS -5.27 -1.37 1.69 -13.43 0.80 3.43 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.4111 0.4165 0.46 0.7597 0.7733 0.7191 -16.70%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.40 0.405 0.50 0.505 0.49 0.50 1.13 -
P/RPS 2.61 2.24 2.55 3.12 2.90 2.70 7.53 -16.18%
P/EPS -7.59 -29.56 29.41 -3.76 61.25 14.45 491.30 -
EY -13.17 -3.38 3.40 -26.59 1.63 6.92 0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 0.99 1.19 1.10 0.64 0.64 1.57 1.03%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 22/03/16 12/03/15 13/03/14 22/03/13 09/03/12 16/03/11 24/03/10 -
Price 0.40 0.415 0.49 0.475 0.45 0.46 0.80 -
P/RPS 2.61 2.30 2.50 2.94 2.67 2.48 5.33 -11.21%
P/EPS -7.59 -30.29 28.82 -3.54 56.25 13.29 347.83 -
EY -13.17 -3.30 3.47 -28.27 1.78 7.52 0.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.01 1.17 1.03 0.59 0.59 1.11 7.04%

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