Highlights

[BJCORP] QoQ Cumulative Quarter Result on 2010-10-31 [#2]

Stock [BJCORP]: BERJAYA CORP BHD
Announcement Date 30-Dec-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2011
Quarter 31-Oct-2010  [#2]
Profit Trend QoQ -     68.98%    YoY -     131.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 1,787,757 7,043,612 5,241,714 3,464,476 1,744,567 6,757,534 4,890,870 -48.97%
  QoQ % -74.62% 34.38% 51.30% 98.59% -74.18% 38.17% -
  Horiz. % 36.55% 144.02% 107.17% 70.84% 35.67% 138.17% 100.00%
PBT 390,397 861,551 612,645 424,530 237,783 595,600 309,578 16.77%
  QoQ % -54.69% 40.63% 44.31% 78.54% -60.08% 92.39% -
  Horiz. % 126.11% 278.30% 197.90% 137.13% 76.81% 192.39% 100.00%
Tax -47,320 -235,563 -166,032 -99,713 -50,393 -205,528 -177,965 -58.75%
  QoQ % 79.91% -41.88% -66.51% -97.87% 75.48% -15.49% -
  Horiz. % 26.59% 132.36% 93.29% 56.03% 28.32% 115.49% 100.00%
NP 343,077 625,988 446,613 324,817 187,390 390,072 131,613 89.74%
  QoQ % -45.19% 40.16% 37.50% 73.34% -51.96% 196.38% -
  Horiz. % 260.67% 475.63% 339.34% 246.80% 142.38% 296.38% 100.00%
NP to SH 270,585 352,168 244,469 212,004 125,463 79,990 -64,478 -
  QoQ % -23.17% 44.05% 15.31% 68.98% 56.85% 224.06% -
  Horiz. % -419.65% -546.18% -379.15% -328.80% -194.58% -124.06% 100.00%
Tax Rate 12.12 % 27.34 % 27.10 % 23.49 % 21.19 % 34.51 % 57.49 % -64.68%
  QoQ % -55.67% 0.89% 15.37% 10.85% -38.60% -39.97% -
  Horiz. % 21.08% 47.56% 47.14% 40.86% 36.86% 60.03% 100.00%
Total Cost 1,444,680 6,417,624 4,795,101 3,139,659 1,557,177 6,367,462 4,759,257 -54.93%
  QoQ % -77.49% 33.84% 52.73% 101.63% -75.54% 33.79% -
  Horiz. % 30.36% 134.85% 100.75% 65.97% 32.72% 133.79% 100.00%
Net Worth 6,362,025 6,101,475 6,093,793 6,070,308 6,229,150 5,693,546 5,633,147 8.47%
  QoQ % 4.27% 0.13% 0.39% -2.55% 9.41% 1.07% -
  Horiz. % 112.94% 108.31% 108.18% 107.76% 110.58% 101.07% 100.00%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - 306,101 218,666 218,560 - 40,732 - -
  QoQ % 0.00% 39.99% 0.05% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 751.50% 536.84% 536.58% 0.00% 100.00% -
Div Payout % - % 86.92 % 89.45 % 103.09 % - % 50.92 % - % -
  QoQ % 0.00% -2.83% -13.23% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 170.70% 175.67% 202.45% 0.00% 100.00% -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 6,362,025 6,101,475 6,093,793 6,070,308 6,229,150 5,693,546 5,633,147 8.47%
  QoQ % 4.27% 0.13% 0.39% -2.55% 9.41% 1.07% -
  Horiz. % 112.94% 108.31% 108.18% 107.76% 110.58% 101.07% 100.00%
NOSH 4,371,324 4,372,876 4,373,327 4,371,216 4,356,353 4,073,219 4,015,359 5.84%
  QoQ % -0.04% -0.01% 0.05% 0.34% 6.95% 1.44% -
  Horiz. % 108.87% 108.90% 108.91% 108.86% 108.49% 101.44% 100.00%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 19.19 % 8.89 % 8.52 % 9.38 % 10.74 % 5.77 % 2.69 % 271.92%
  QoQ % 115.86% 4.34% -9.17% -12.66% 86.14% 114.50% -
  Horiz. % 713.38% 330.48% 316.73% 348.70% 399.26% 214.50% 100.00%
ROE 4.25 % 5.77 % 4.01 % 3.49 % 2.01 % 1.40 % -1.14 % -
  QoQ % -26.34% 43.89% 14.90% 73.63% 43.57% 222.81% -
  Horiz. % -372.81% -506.14% -351.75% -306.14% -176.32% -122.81% 100.00%
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 40.90 161.08 119.86 79.26 40.05 165.90 121.80 -51.78%
  QoQ % -74.61% 34.39% 51.22% 97.90% -75.86% 36.21% -
  Horiz. % 33.58% 132.25% 98.41% 65.07% 32.88% 136.21% 100.00%
EPS 6.19 8.06 5.59 4.85 2.88 1.96 -1.60 -
  QoQ % -23.20% 44.19% 15.26% 68.40% 46.94% 222.50% -
  Horiz. % -386.88% -503.75% -349.38% -303.12% -180.00% -122.50% 100.00%
DPS 0.00 7.00 5.00 5.00 0.00 1.00 0.00 -
  QoQ % 0.00% 40.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 700.00% 500.00% 500.00% 0.00% 100.00% -
NAPS 1.4554 1.3953 1.3934 1.3887 1.4299 1.3978 1.4029 2.49%
  QoQ % 4.31% 0.14% 0.34% -2.88% 2.30% -0.36% -
  Horiz. % 103.74% 99.46% 99.32% 98.99% 101.92% 99.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,924
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 34.28 135.07 100.51 66.43 33.45 129.58 93.79 -48.97%
  QoQ % -74.62% 34.38% 51.30% 98.59% -74.19% 38.16% -
  Horiz. % 36.55% 144.01% 107.16% 70.83% 35.66% 138.16% 100.00%
EPS 5.19 6.75 4.69 4.07 2.41 1.53 -1.24 -
  QoQ % -23.11% 43.92% 15.23% 68.88% 57.52% 223.39% -
  Horiz. % -418.55% -544.35% -378.23% -328.23% -194.35% -123.39% 100.00%
DPS 0.00 5.87 4.19 4.19 0.00 0.78 0.00 -
  QoQ % 0.00% 40.10% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 752.56% 537.18% 537.18% 0.00% 100.00% -
NAPS 1.2200 1.1700 1.1685 1.1640 1.1945 1.0918 1.0802 8.48%
  QoQ % 4.27% 0.13% 0.39% -2.55% 9.41% 1.07% -
  Horiz. % 112.94% 108.31% 108.17% 107.76% 110.58% 101.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 1.1900 1.1400 1.0900 1.0800 1.0800 1.7100 1.2300 -
P/RPS 2.91 0.71 0.91 1.36 2.70 1.03 1.01 102.87%
  QoQ % 309.86% -21.98% -33.09% -49.63% 162.14% 1.98% -
  Horiz. % 288.12% 70.30% 90.10% 134.65% 267.33% 101.98% 100.00%
P/EPS 19.22 14.16 19.50 22.27 37.50 87.08 -76.60 -
  QoQ % 35.73% -27.38% -12.44% -40.61% -56.94% 213.68% -
  Horiz. % -25.09% -18.49% -25.46% -29.07% -48.96% -113.68% 100.00%
EY 5.20 7.06 5.13 4.49 2.67 1.15 -1.31 -
  QoQ % -26.35% 37.62% 14.25% 68.16% 132.17% 187.79% -
  Horiz. % -396.95% -538.93% -391.60% -342.75% -203.82% -87.79% 100.00%
DY 0.00 6.14 4.59 4.63 0.00 0.58 0.00 -
  QoQ % 0.00% 33.77% -0.86% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1,058.62% 791.38% 798.28% 0.00% 100.00% -
P/NAPS 0.82 0.82 0.78 0.78 0.76 1.22 0.88 -4.61%
  QoQ % 0.00% 5.13% 0.00% 2.63% -37.70% 38.64% -
  Horiz. % 93.18% 93.18% 88.64% 88.64% 86.36% 138.64% 100.00%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/09/11 29/06/11 30/03/11 30/12/10 29/09/10 30/06/10 31/03/10 -
Price 0.9600 1.2000 1.0900 1.1100 1.0800 1.2700 1.7500 -
P/RPS 2.35 0.74 0.91 1.40 2.70 0.77 1.44 38.74%
  QoQ % 217.57% -18.68% -35.00% -48.15% 250.65% -46.53% -
  Horiz. % 163.19% 51.39% 63.19% 97.22% 187.50% 53.47% 100.00%
P/EPS 15.51 14.90 19.50 22.89 37.50 64.67 -108.98 -
  QoQ % 4.09% -23.59% -14.81% -38.96% -42.01% 159.34% -
  Horiz. % -14.23% -13.67% -17.89% -21.00% -34.41% -59.34% 100.00%
EY 6.45 6.71 5.13 4.37 2.67 1.55 -0.92 -
  QoQ % -3.87% 30.80% 17.39% 63.67% 72.26% 268.48% -
  Horiz. % -701.09% -729.35% -557.61% -475.00% -290.22% -168.48% 100.00%
DY 0.00 5.83 4.59 4.50 0.00 0.79 0.00 -
  QoQ % 0.00% 27.02% 2.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 737.97% 581.01% 569.62% 0.00% 100.00% -
P/NAPS 0.66 0.86 0.78 0.80 0.76 0.91 1.25 -34.75%
  QoQ % -23.26% 10.26% -2.50% 5.26% -16.48% -27.20% -
  Horiz. % 52.80% 68.80% 62.40% 64.00% 60.80% 72.80% 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
 
 

457  562  483  484 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.040.00 
 LUSTER 0.14+0.01 
 PWORTH 0.04+0.005 
 XOX 0.255-0.02 
 SAPNRG 0.13-0.005 
 LAMBO 0.055-0.005 
 MINHO-WC 0.14+0.07 
 NETX 0.020.00 
 BORNOIL 0.065-0.005 
 RGB 0.155-0.005 

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