[BJMEDIA] YoY Cumulative Quarter Result on 31-Jul-2012 [#1]

Announcement Date
14-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- 103.63%
YoY- 98.14%
Quarter Report
View:
Show?
Cumulative Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 12,041 15,702 14,603 13,320 13,590 13,364 9,806 3.47%
PBT -988 1,254 1,068 1,282 655 3,423 -1,138 -2.32%
Tax -17 -20 -13 -4 -10 -7 -7 15.92%
NP -1,005 1,234 1,055 1,278 645 3,416 -1,145 -2.14%
-
NP to SH -1,005 1,234 1,055 1,278 645 3,416 -1,145 -2.14%
-
Tax Rate - 1.59% 1.22% 0.31% 1.53% 0.20% - -
Total Cost 13,046 14,468 13,548 12,042 12,945 9,948 10,951 2.95%
-
Net Worth 67,779 102,042 100,811 134,899 195,888 176,609 165,908 -13.85%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 67,779 102,042 100,811 134,899 195,888 176,609 165,908 -13.85%
NOSH 233,720 237,307 234,444 236,666 238,888 232,380 233,673 0.00%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin -8.35% 7.86% 7.22% 9.59% 4.75% 25.56% -11.68% -
ROE -1.48% 1.21% 1.05% 0.95% 0.33% 1.93% -0.69% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 5.15 6.62 6.23 5.63 5.69 5.75 4.20 3.45%
EPS -0.43 0.52 0.45 0.54 0.27 1.47 -0.49 -2.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.43 0.43 0.57 0.82 0.76 0.71 -13.85%
Adjusted Per Share Value based on latest NOSH - 236,666
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 5.12 6.68 6.21 5.67 5.78 5.68 4.17 3.47%
EPS -0.43 0.52 0.45 0.54 0.27 1.45 -0.49 -2.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2883 0.4341 0.4288 0.5738 0.8333 0.7513 0.7057 -13.85%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 0.42 0.50 0.46 0.44 0.67 0.60 1.30 -
P/RPS 8.15 7.56 7.39 7.82 11.78 10.43 30.98 -19.94%
P/EPS -97.67 96.15 102.22 81.48 248.15 40.82 -265.31 -15.33%
EY -1.02 1.04 0.98 1.23 0.40 2.45 -0.38 17.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.16 1.07 0.77 0.82 0.79 1.83 -3.80%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 04/09/15 18/09/14 19/09/13 14/09/12 12/09/11 22/09/10 15/09/09 -
Price 0.48 0.535 0.50 0.46 0.54 0.55 1.29 -
P/RPS 9.32 8.09 8.03 8.17 9.49 9.56 30.74 -18.02%
P/EPS -111.63 102.88 111.11 85.19 200.00 37.41 -263.27 -13.31%
EY -0.90 0.97 0.90 1.17 0.50 2.67 -0.38 15.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.24 1.16 0.81 0.66 0.72 1.82 -1.52%

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