Highlights

[BJCORP] QoQ Cumulative Quarter Result on 2013-04-30 [#4]

Stock [BJCORP]: BERJAYA CORP BHD
Announcement Date 27-Jun-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 30-Apr-2013  [#4]
Profit Trend QoQ -     52.25%    YoY -     -75.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 6,159,560 3,792,945 2,019,596 7,376,047 5,338,082 3,571,172 1,804,111 126.23%
  QoQ % 62.40% 87.81% -72.62% 38.18% 49.48% 97.95% -
  Horiz. % 341.42% 210.24% 111.94% 408.85% 295.88% 197.95% 100.00%
PBT 594,555 431,641 261,042 575,262 430,827 333,945 165,209 134.29%
  QoQ % 37.74% 65.35% -54.62% 33.53% 29.01% 102.13% -
  Horiz. % 359.88% 261.27% 158.01% 348.20% 260.78% 202.13% 100.00%
Tax -294,528 -186,406 -102,171 -249,440 -194,089 -133,681 -68,424 163.91%
  QoQ % -58.00% -82.45% 59.04% -28.52% -45.19% -95.37% -
  Horiz. % 430.45% 272.43% 149.32% 364.55% 283.66% 195.37% 100.00%
NP 300,027 245,235 158,871 325,822 236,738 200,264 96,785 112.16%
  QoQ % 22.34% 54.36% -51.24% 37.63% 18.21% 106.92% -
  Horiz. % 309.99% 253.38% 164.15% 336.65% 244.60% 206.92% 100.00%
NP to SH 90,032 74,059 53,433 74,978 49,247 48,218 28,022 117.27%
  QoQ % 21.57% 38.60% -28.74% 52.25% 2.13% 72.07% -
  Horiz. % 321.29% 264.29% 190.68% 267.57% 175.74% 172.07% 100.00%
Tax Rate 49.54 % 43.19 % 39.14 % 43.36 % 45.05 % 40.03 % 41.42 % 12.64%
  QoQ % 14.70% 10.35% -9.73% -3.75% 12.54% -3.36% -
  Horiz. % 119.60% 104.27% 94.50% 104.68% 108.76% 96.64% 100.00%
Total Cost 5,859,533 3,547,710 1,860,725 7,050,225 5,101,344 3,370,908 1,707,326 127.02%
  QoQ % 65.16% 90.66% -73.61% 38.20% 51.33% 97.44% -
  Horiz. % 343.20% 207.79% 108.98% 412.94% 298.79% 197.44% 100.00%
Net Worth 5,957,417 6,000,176 6,169,856 5,393,575 5,113,547 5,432,126 5,603,955 4.15%
  QoQ % -0.71% -2.75% 14.39% 5.48% -5.86% -3.07% -
  Horiz. % 106.31% 107.07% 110.10% 96.25% 91.25% 96.93% 100.00%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - 42,352 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 56.49 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 5,957,417 6,000,176 6,169,856 5,393,575 5,113,547 5,432,126 5,603,955 4.15%
  QoQ % -0.71% -2.75% 14.39% 5.48% -5.86% -3.07% -
  Horiz. % 106.31% 107.07% 110.10% 96.25% 91.25% 96.93% 100.00%
NOSH 4,501,600 4,657,798 4,728,584 4,235,238 4,069,999 4,343,963 4,447,936 0.80%
  QoQ % -3.35% -1.50% 11.65% 4.06% -6.31% -2.34% -
  Horiz. % 101.21% 104.72% 106.31% 95.22% 91.50% 97.66% 100.00%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 4.87 % 6.47 % 7.87 % 4.42 % 4.43 % 5.61 % 5.36 % -6.17%
  QoQ % -24.73% -17.79% 78.05% -0.23% -21.03% 4.66% -
  Horiz. % 90.86% 120.71% 146.83% 82.46% 82.65% 104.66% 100.00%
ROE 1.51 % 1.23 % 0.87 % 1.39 % 0.96 % 0.89 % 0.50 % 108.51%
  QoQ % 22.76% 41.38% -37.41% 44.79% 7.87% 78.00% -
  Horiz. % 302.00% 246.00% 174.00% 278.00% 192.00% 178.00% 100.00%
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 136.83 81.43 42.71 174.16 131.16 82.21 40.56 124.44%
  QoQ % 68.03% 90.66% -75.48% 32.78% 59.54% 102.69% -
  Horiz. % 337.35% 200.76% 105.30% 429.39% 323.37% 202.69% 100.00%
EPS 2.00 1.59 1.13 1.79 1.21 1.11 0.63 115.55%
  QoQ % 25.79% 40.71% -36.87% 47.93% 9.01% 76.19% -
  Horiz. % 317.46% 252.38% 179.37% 284.13% 192.06% 176.19% 100.00%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.3234 1.2882 1.3048 1.2735 1.2564 1.2505 1.2599 3.32%
  QoQ % 2.73% -1.27% 2.46% 1.36% 0.47% -0.75% -
  Horiz. % 105.04% 102.25% 103.56% 101.08% 99.72% 99.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,924
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 118.11 72.73 38.73 141.44 102.36 68.48 34.60 126.21%
  QoQ % 62.40% 87.79% -72.62% 38.18% 49.47% 97.92% -
  Horiz. % 341.36% 210.20% 111.94% 408.79% 295.84% 197.92% 100.00%
EPS 1.73 1.42 1.02 1.44 0.94 0.92 0.54 116.86%
  QoQ % 21.83% 39.22% -29.17% 53.19% 2.17% 70.37% -
  Horiz. % 320.37% 262.96% 188.89% 266.67% 174.07% 170.37% 100.00%
DPS 0.00 0.00 0.00 0.81 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.1424 1.1506 1.1831 1.0343 0.9806 1.0417 1.0746 4.15%
  QoQ % -0.71% -2.75% 14.39% 5.48% -5.87% -3.06% -
  Horiz. % 106.31% 107.07% 110.10% 96.25% 91.25% 96.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.5100 0.5400 0.5800 0.5200 0.5350 0.6400 0.7300 -
P/RPS 0.37 0.66 1.36 0.30 0.41 0.78 1.80 -65.07%
  QoQ % -43.94% -51.47% 353.33% -26.83% -47.44% -56.67% -
  Horiz. % 20.56% 36.67% 75.56% 16.67% 22.78% 43.33% 100.00%
P/EPS 25.50 33.96 51.33 29.37 44.21 57.66 115.87 -63.45%
  QoQ % -24.91% -33.84% 74.77% -33.57% -23.33% -50.24% -
  Horiz. % 22.01% 29.31% 44.30% 25.35% 38.15% 49.76% 100.00%
EY 3.92 2.94 1.95 3.40 2.26 1.73 0.86 174.15%
  QoQ % 33.33% 50.77% -42.65% 50.44% 30.64% 101.16% -
  Horiz. % 455.81% 341.86% 226.74% 395.35% 262.79% 201.16% 100.00%
DY 0.00 0.00 0.00 1.92 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.39 0.42 0.44 0.41 0.43 0.51 0.58 -23.19%
  QoQ % -7.14% -4.55% 7.32% -4.65% -15.69% -12.07% -
  Horiz. % 67.24% 72.41% 75.86% 70.69% 74.14% 87.93% 100.00%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 26/03/14 30/12/13 30/09/13 27/06/13 27/03/13 27/12/12 26/09/12 -
Price 0.5250 0.6000 0.5850 0.5850 0.5150 0.5600 0.6400 -
P/RPS 0.38 0.74 1.37 0.34 0.39 0.68 1.58 -61.23%
  QoQ % -48.65% -45.99% 302.94% -12.82% -42.65% -56.96% -
  Horiz. % 24.05% 46.84% 86.71% 21.52% 24.68% 43.04% 100.00%
P/EPS 26.25 37.74 51.77 33.04 42.56 50.45 101.59 -59.33%
  QoQ % -30.45% -27.10% 56.69% -22.37% -15.64% -50.34% -
  Horiz. % 25.84% 37.15% 50.96% 32.52% 41.89% 49.66% 100.00%
EY 3.81 2.65 1.93 3.03 2.35 1.98 0.98 146.64%
  QoQ % 43.77% 37.31% -36.30% 28.94% 18.69% 102.04% -
  Horiz. % 388.78% 270.41% 196.94% 309.18% 239.80% 202.04% 100.00%
DY 0.00 0.00 0.00 1.71 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.40 0.47 0.45 0.46 0.41 0.45 0.51 -14.92%
  QoQ % -14.89% 4.44% -2.17% 12.20% -8.89% -11.76% -
  Horiz. % 78.43% 92.16% 88.24% 90.20% 80.39% 88.24% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

654  231  427  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.015+0.005 
 SAPNRG 0.11+0.005 
 HIBISCS 0.535+0.025 
 ARMADA 0.185+0.01 
 MINETEC 0.20+0.005 
 VELESTO 0.17+0.005 
 NETX 0.015+0.005 
 GAMUDA-WE 0.12+0.045 
 DBE 0.03+0.005 
 JAKS 1.01+0.125 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers