[BJMEDIA] YoY TTM 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- 36.53%
YoY- -23.86%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
TTM Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 44,527 53,831 58,715 51,423 50,925 55,667 47,232 -0.97%
PBT -15,134 -30,491 2,972 -42,673 -34,079 9,171 -4,640 21.75%
Tax -773 -665 1,119 -876 -1,081 2,528 -13 97.44%
NP -15,907 -31,156 4,091 -43,549 -35,160 11,699 -4,653 22.71%
-
NP to SH -15,907 -31,156 4,091 -43,549 -35,160 11,699 -4,653 22.71%
-
Tax Rate - - -37.65% - - -27.57% - -
Total Cost 60,434 84,987 54,624 94,972 86,085 43,968 51,885 2.57%
-
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 -35.72% -57.88% 6.97% -84.69% -69.04% 21.02% -9.85% -
ROE -30.84% -44.18% 3.80% -45.14% -25.79% 6.28% -2.85% -
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 18.99 22.90 22.94 21.86 21.67 23.89 20.28 -1.08%
EPS -6.78 -13.25 1.60 -18.51 -14.96 5.02 -2.00 22.54%
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 18.94 22.90 24.98 21.87 21.66 23.68 20.09 -0.97%
EPS -6.77 -13.25 1.74 -18.52 -14.96 4.98 -1.98 22.71%
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 2.11 2.01 2.18 2.17 1.94 2.34 4.54 -11.97%
P/EPS -5.90 -3.47 31.29 -2.57 -2.81 11.15 -46.04 -28.97%
EY -16.96 -28.81 3.20 -38.97 -35.62 8.97 -2.17 40.82%
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 2.11 1.62 2.18 2.24 2.12 2.80 3.16 -6.50%
P/EPS -5.90 -2.79 31.29 -2.65 -3.08 13.34 -32.03 -24.54%
EY -16.96 -35.82 3.20 -37.77 -32.52 7.49 -3.12 32.56%
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