Highlights

[BJCORP] QoQ 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 -     2,893.10%    YoY -     571.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 2,366,615 1,773,349 2,019,596 2,053,017 1,766,910 1,767,061 1,804,111 19.77%
  QoQ % 33.45% -12.19% -1.63% 16.19% -0.01% -2.05% -
  Horiz. % 131.18% 98.29% 111.94% 113.80% 97.94% 97.95% 100.00%
PBT 162,914 170,599 261,042 165,075 96,882 168,736 165,209 -0.93%
  QoQ % -4.50% -34.65% 58.14% 70.39% -42.58% 2.13% -
  Horiz. % 98.61% 103.26% 158.01% 99.92% 58.64% 102.13% 100.00%
Tax -108,122 -84,235 -102,171 -79,135 -60,408 -65,257 -68,424 35.55%
  QoQ % -28.36% 17.55% -29.11% -31.00% 7.43% 4.63% -
  Horiz. % 158.02% 123.11% 149.32% 115.65% 88.28% 95.37% 100.00%
NP 54,792 86,364 158,871 85,940 36,474 103,479 96,785 -31.49%
  QoQ % -36.56% -45.64% 84.86% 135.62% -64.75% 6.92% -
  Horiz. % 56.61% 89.23% 164.15% 88.79% 37.69% 106.92% 100.00%
NP to SH 15,973 20,626 53,433 30,799 1,029 20,196 28,022 -31.18%
  QoQ % -22.56% -61.40% 73.49% 2,893.10% -94.90% -27.93% -
  Horiz. % 57.00% 73.61% 190.68% 109.91% 3.67% 72.07% 100.00%
Tax Rate 66.37 % 49.38 % 39.14 % 47.94 % 62.35 % 38.67 % 41.42 % 36.82%
  QoQ % 34.41% 26.16% -18.36% -23.11% 61.24% -6.64% -
  Horiz. % 160.24% 119.22% 94.50% 115.74% 150.53% 93.36% 100.00%
Total Cost 2,311,823 1,686,985 1,860,725 1,967,077 1,730,436 1,663,582 1,707,326 22.33%
  QoQ % 37.04% -9.34% -5.41% 13.68% 4.02% -2.56% -
  Horiz. % 135.41% 98.81% 108.98% 115.21% 101.35% 97.44% 100.00%
Net Worth 5,155,772 5,776,176 6,169,856 5,749,448 1,292,835 5,261,478 5,603,955 -5.39%
  QoQ % -10.74% -6.38% 7.31% 344.72% -75.43% -6.11% -
  Horiz. % 92.00% 103.07% 110.10% 102.60% 23.07% 93.89% 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 - - - 45,292 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 147.06 % - % - % - % -
  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 5,155,772 5,776,176 6,169,856 5,749,448 1,292,835 5,261,478 5,603,955 -5.39%
  QoQ % -10.74% -6.38% 7.31% 344.72% -75.43% -6.11% -
  Horiz. % 92.00% 103.07% 110.10% 102.60% 23.07% 93.89% 100.00%
NOSH 3,895,853 4,483,912 4,728,584 4,529,264 1,028,999 4,207,500 4,447,936 -8.43%
  QoQ % -13.11% -5.17% 4.40% 340.16% -75.54% -5.41% -
  Horiz. % 87.59% 100.81% 106.31% 101.83% 23.13% 94.59% 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 2.32 % 4.87 % 7.87 % 4.19 % 2.06 % 5.86 % 5.36 % -42.69%
  QoQ % -52.36% -38.12% 87.83% 103.40% -64.85% 9.33% -
  Horiz. % 43.28% 90.86% 146.83% 78.17% 38.43% 109.33% 100.00%
ROE 0.31 % 0.36 % 0.87 % 0.54 % 0.08 % 0.38 % 0.50 % -27.23%
  QoQ % -13.89% -58.62% 61.11% 575.00% -78.95% -24.00% -
  Horiz. % 62.00% 72.00% 174.00% 108.00% 16.00% 76.00% 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 60.75 39.55 42.71 45.33 171.71 42.00 40.56 30.81%
  QoQ % 53.60% -7.40% -5.78% -73.60% 308.83% 3.55% -
  Horiz. % 149.78% 97.51% 105.30% 111.76% 423.35% 103.55% 100.00%
EPS 0.41 0.46 1.13 0.68 0.10 0.48 0.63 -24.84%
  QoQ % -10.87% -59.29% 66.18% 580.00% -79.17% -23.81% -
  Horiz. % 65.08% 73.02% 179.37% 107.94% 15.87% 76.19% 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 1.2694 1.2564 1.2505 1.2599 3.32%
  QoQ % 2.73% -1.27% 2.79% 1.03% 0.47% -0.75% -
  Horiz. % 105.04% 102.25% 103.56% 100.75% 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 45.38 34.01 38.73 39.37 33.88 33.88 34.60 19.76%
  QoQ % 33.43% -12.19% -1.63% 16.20% 0.00% -2.08% -
  Horiz. % 131.16% 98.29% 111.94% 113.79% 97.92% 97.92% 100.00%
EPS 0.31 0.40 1.02 0.59 0.02 0.39 0.54 -30.86%
  QoQ % -22.50% -60.78% 72.88% 2,850.00% -94.87% -27.78% -
  Horiz. % 57.41% 74.07% 188.89% 109.26% 3.70% 72.22% 100.00%
DPS 0.00 0.00 0.00 0.87 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 0.9887 1.1076 1.1831 1.1025 0.2479 1.0089 1.0746 -5.39%
  QoQ % -10.73% -6.38% 7.31% 344.74% -75.43% -6.11% -
  Horiz. % 92.01% 103.07% 110.10% 102.60% 23.07% 93.89% 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 0.84 1.37 1.36 1.15 0.31 1.52 1.80 -39.75%
  QoQ % -38.69% 0.74% 18.26% 270.97% -79.61% -15.56% -
  Horiz. % 46.67% 76.11% 75.56% 63.89% 17.22% 84.44% 100.00%
P/EPS 124.39 117.39 51.33 76.47 535.00 133.33 115.87 4.83%
  QoQ % 5.96% 128.70% -32.88% -85.71% 301.26% 15.07% -
  Horiz. % 107.35% 101.31% 44.30% 66.00% 461.72% 115.07% 100.00%
EY 0.80 0.85 1.95 1.31 0.19 0.75 0.86 -4.69%
  QoQ % -5.88% -56.41% 48.85% 589.47% -74.67% -12.79% -
  Horiz. % 93.02% 98.84% 226.74% 152.33% 22.09% 87.21% 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 0.86 1.52 1.37 1.29 0.30 1.33 1.58 -33.26%
  QoQ % -43.42% 10.95% 6.20% 330.00% -77.44% -15.82% -
  Horiz. % 54.43% 96.20% 86.71% 81.65% 18.99% 84.18% 100.00%
P/EPS 128.05 130.43 51.77 86.03 515.00 116.67 101.59 16.64%
  QoQ % -1.82% 151.94% -39.82% -83.30% 341.42% 14.84% -
  Horiz. % 126.05% 128.39% 50.96% 84.68% 506.94% 114.84% 100.00%
EY 0.78 0.77 1.93 1.16 0.19 0.86 0.98 -14.08%
  QoQ % 1.30% -60.10% 66.38% 510.53% -77.91% -12.24% -
  Horiz. % 79.59% 78.57% 196.94% 118.37% 19.39% 87.76% 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.
 


 

285  507  453  1023 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.025-0.005 
 CAREPLS 0.395+0.16 
 SUPERMX 1.86+0.25 
 ARMADA 0.42-0.045 
 XDL 0.16-0.005 
 SAPNRG 0.26-0.01 
 OCR-PA 0.020.00 
 MTAG 0.56+0.055 
 AVI 0.155+0.02 
 ESCERAM 0.355+0.095 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers