[BJMEDIA] YoY Quarter Result on 31-Jul-2013 [#1]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
19-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- 108.81%
YoY- -17.45%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Quarter Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 10,859 12,041 15,702 14,603 13,320 13,590 13,364 -3.39%
PBT -2,101 -988 1,254 1,068 1,282 655 3,423 -
Tax -17 -17 -20 -13 -4 -10 -7 15.92%
NP -2,118 -1,005 1,234 1,055 1,278 645 3,416 -
-
NP to SH -2,118 -1,005 1,234 1,055 1,278 645 3,416 -
-
Tax Rate - - 1.59% 1.22% 0.31% 1.53% 0.20% -
Total Cost 12,977 13,046 14,468 13,548 12,042 12,945 9,948 4.52%
-
Net Worth 49,419 67,779 102,042 100,811 134,899 195,888 176,609 -19.10%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 49,419 67,779 102,042 100,811 134,899 195,888 176,609 -19.10%
NOSH 235,333 233,720 237,307 234,444 236,666 238,888 232,380 0.21%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin -19.50% -8.35% 7.86% 7.22% 9.59% 4.75% 25.56% -
ROE -4.29% -1.48% 1.21% 1.05% 0.95% 0.33% 1.93% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 4.61 5.15 6.62 6.23 5.63 5.69 5.75 -3.61%
EPS -0.90 -0.43 0.52 0.45 0.54 0.27 1.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.29 0.43 0.43 0.57 0.82 0.76 -19.27%
Adjusted Per Share Value based on latest NOSH - 234,444
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 4.62 5.12 6.68 6.21 5.67 5.78 5.68 -3.38%
EPS -0.90 -0.43 0.52 0.45 0.54 0.27 1.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2102 0.2883 0.4341 0.4288 0.5738 0.8333 0.7513 -19.11%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.395 0.42 0.50 0.46 0.44 0.67 0.60 -
P/RPS 8.56 8.15 7.56 7.39 7.82 11.78 10.43 -3.23%
P/EPS -43.89 -97.67 96.15 102.22 81.48 248.15 40.82 -
EY -2.28 -1.02 1.04 0.98 1.23 0.40 2.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.45 1.16 1.07 0.77 0.82 0.79 15.53%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/09/16 04/09/15 18/09/14 19/09/13 14/09/12 12/09/11 22/09/10 -
Price 0.37 0.48 0.535 0.50 0.46 0.54 0.55 -
P/RPS 8.02 9.32 8.09 8.03 8.17 9.49 9.56 -2.88%
P/EPS -41.11 -111.63 102.88 111.11 85.19 200.00 37.41 -
EY -2.43 -0.90 0.97 0.90 1.17 0.50 2.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.66 1.24 1.16 0.81 0.66 0.72 16.04%

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