[BJMEDIA] YoY Quarter Result on 30-Apr-2013 [#4]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
20-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
QoQ- -98.41%
YoY- 67.67%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 8,545 11,222 13,083 13,416 11,244 12,438 11,977 -5.46%
PBT -2,801 -27,323 -1,039 -11,468 -35,979 1,072 -5,203 -9.79%
Tax -716 -604 1,167 -508 -1,061 2,563 10 -
NP -3,517 -27,927 128 -11,976 -37,040 3,635 -5,193 -6.28%
-
NP to SH -3,517 -27,927 128 -11,976 -37,040 3,635 -5,193 -6.28%
-
Tax Rate - - - - - -239.09% - -
Total Cost 12,062 39,149 12,955 25,392 48,284 8,803 17,170 -5.71%
-
Net Worth 51,582 70,522 107,519 96,466 136,322 186,410 163,008 -17.43%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 51,582 70,522 107,519 96,466 136,322 186,410 163,008 -17.43%
NOSH 234,466 235,075 255,999 235,284 235,039 233,012 232,869 0.11%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin -41.16% -248.86% 0.98% -89.27% -329.42% 29.22% -43.36% -
ROE -6.82% -39.60% 0.12% -12.41% -27.17% 1.95% -3.19% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 3.64 4.77 5.11 5.70 4.78 5.34 5.14 -5.58%
EPS -1.50 -11.88 0.05 -5.09 -15.76 1.56 -2.23 -6.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.30 0.42 0.41 0.58 0.80 0.70 -17.52%
Adjusted Per Share Value based on latest NOSH - 235,284
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 3.63 4.77 5.57 5.71 4.78 5.29 5.09 -5.47%
EPS -1.50 -11.88 0.05 -5.09 -15.76 1.55 -2.21 -6.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2194 0.30 0.4574 0.4103 0.5799 0.7929 0.6934 -17.43%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.40 0.46 0.50 0.475 0.42 0.56 0.92 -
P/RPS 10.98 9.64 9.78 8.33 8.78 10.49 17.89 -7.80%
P/EPS -26.67 -3.87 1,000.00 -9.33 -2.67 35.90 -41.26 -7.00%
EY -3.75 -25.83 0.10 -10.72 -37.52 2.79 -2.42 7.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.53 1.19 1.16 0.72 0.70 1.31 5.62%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 21/06/16 22/06/15 20/06/14 20/06/13 20/06/12 23/06/11 24/06/10 -
Price 0.40 0.37 0.50 0.49 0.46 0.67 0.64 -
P/RPS 10.98 7.75 9.78 8.59 9.62 12.55 12.44 -2.05%
P/EPS -26.67 -3.11 1,000.00 -9.63 -2.92 42.95 -28.70 -1.21%
EY -3.75 -32.11 0.10 -10.39 -34.26 2.33 -3.48 1.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.23 1.19 1.20 0.79 0.84 0.91 12.23%

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