[BJMEDIA] YoY Quarter Result on 31-Jan-2014 [#3]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
13-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jan-2014 [#3]
Profit Trend
QoQ- -2.31%
YoY- 123.81%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Quarter Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 10,721 12,136 13,295 16,174 14,410 12,695 15,566 -6.02%
PBT -4,493 -11,416 -5,183 1,458 -6,190 959 2,772 -
Tax -13 -23 -21 -21 154 -5 -16 -3.39%
NP -4,506 -11,439 -5,204 1,437 -6,036 954 2,756 -
-
NP to SH -4,506 -11,439 -5,204 1,437 -6,036 954 2,756 -
-
Tax Rate - - - 1.44% - 0.52% 0.58% -
Total Cost 15,227 23,575 18,499 14,737 20,446 11,741 12,810 2.91%
-
Net Worth 47,017 56,372 96,544 98,940 108,037 176,839 182,176 -20.19%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 47,017 56,372 96,544 98,940 108,037 176,839 182,176 -20.19%
NOSH 235,085 234,887 235,475 235,573 234,863 232,682 233,559 0.10%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin -42.03% -94.26% -39.14% 8.88% -41.89% 7.51% 17.71% -
ROE -9.58% -20.29% -5.39% 1.45% -5.59% 0.54% 1.51% -
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 4.56 5.17 5.65 6.87 6.14 5.46 6.66 -6.11%
EPS -1.92 -4.87 -2.21 0.61 -2.57 0.41 1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.24 0.41 0.42 0.46 0.76 0.78 -20.27%
Adjusted Per Share Value based on latest NOSH - 235,573
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 4.56 5.16 5.66 6.88 6.13 5.40 6.62 -6.01%
EPS -1.92 -4.87 -2.21 0.61 -2.57 0.41 1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.2398 0.4107 0.4209 0.4596 0.7522 0.7749 -20.19%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 0.29 0.40 0.405 0.50 0.505 0.49 0.50 -
P/RPS 6.36 7.74 7.17 7.28 8.23 8.98 7.50 -2.70%
P/EPS -15.13 -8.21 -18.33 81.97 -19.65 119.51 42.37 -
EY -6.61 -12.17 -5.46 1.22 -5.09 0.84 2.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.67 0.99 1.19 1.10 0.64 0.64 14.58%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 14/03/17 22/03/16 12/03/15 13/03/14 22/03/13 09/03/12 16/03/11 -
Price 0.36 0.40 0.415 0.49 0.475 0.45 0.46 -
P/RPS 7.89 7.74 7.35 7.14 7.74 8.25 6.90 2.25%
P/EPS -18.78 -8.21 -18.78 80.33 -18.48 109.76 38.98 -
EY -5.32 -12.17 -5.33 1.24 -5.41 0.91 2.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.67 1.01 1.17 1.03 0.59 0.59 20.41%

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