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

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
14-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- 1.8%
YoY- -486.73%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
TTM Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 50,170 59,814 52,706 50,655 55,893 50,790 20,565 16.01%
PBT -32,733 3,158 -42,887 -33,452 6,403 -79 -7,769 27.07%
Tax -662 1,112 -885 -1,075 2,525 -13 -7 113.37%
NP -33,395 4,270 -43,772 -34,527 8,928 -92 -7,776 27.47%
-
NP to SH -33,395 4,270 -43,772 -34,527 8,928 -92 -7,776 27.47%
-
Tax Rate - -35.21% - - -39.43% - - -
Total Cost 83,565 55,544 96,478 85,182 46,965 50,882 28,341 19.73%
-
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 -66.56% 7.14% -83.05% -68.16% 15.97% -0.18% -37.81% -
ROE -49.27% 4.18% -43.42% -25.59% 4.56% -0.05% -4.69% -
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 21.47 25.21 22.48 21.40 23.40 21.86 8.80 16.01%
EPS -14.29 1.80 -18.67 -14.59 3.74 -0.04 -3.33 27.46%
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 21.34 25.44 22.42 21.55 23.78 21.60 8.75 16.01%
EPS -14.21 1.82 -18.62 -14.69 3.80 -0.04 -3.31 27.47%
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 1.96 1.98 2.05 2.06 2.86 2.75 14.77 -28.57%
P/EPS -2.94 27.79 -2.46 -3.02 17.93 -1,515.53 -39.07 -35.01%
EY -34.02 3.60 -40.59 -33.16 5.58 -0.07 -2.56 53.87%
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 - -
Price 0.48 0.535 0.50 0.46 0.54 0.55 0.00 -
P/RPS 2.24 2.12 2.22 2.15 2.31 2.52 0.00 -
P/EPS -3.36 29.73 -2.68 -3.15 14.45 -1,389.23 0.00 -
EY -29.77 3.36 -37.34 -31.71 6.92 -0.07 0.00 -
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 0.00 -

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