Highlights

[BJCORP] QoQ Quarter Result on 2016-04-30 [#4]

Stock [BJCORP]: BERJAYA CORP BHD
Announcement Date 29-Jun-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2016
Quarter 30-Apr-2016  [#4]
Profit Trend QoQ -     -2,431.92%    YoY -     -34.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 2,221,305 2,457,510 2,224,408 2,483,656 2,168,229 2,257,132 2,135,817 2.64%
  QoQ % -9.61% 10.48% -10.44% 14.55% -3.94% 5.68% -
  Horiz. % 104.00% 115.06% 104.15% 116.29% 101.52% 105.68% 100.00%
PBT 83,855 408,489 71,608 -466,095 118,423 288,937 183,835 -40.60%
  QoQ % -79.47% 470.45% 115.36% -493.58% -59.01% 57.17% -
  Horiz. % 45.61% 222.20% 38.95% -253.54% 64.42% 157.17% 100.00%
Tax -56,522 -99,728 -113,843 -146,241 -86,524 -102,960 -77,425 -18.85%
  QoQ % 43.32% 12.40% 22.15% -69.02% 15.96% -32.98% -
  Horiz. % 73.00% 128.81% 147.04% 188.88% 111.75% 132.98% 100.00%
NP 27,333 308,761 -42,235 -612,336 31,899 185,977 106,410 -59.42%
  QoQ % -91.15% 831.05% 93.10% -2,019.61% -82.85% 74.77% -
  Horiz. % 25.69% 290.16% -39.69% -575.45% 29.98% 174.77% 100.00%
NP to SH 22,886 176,505 -62,677 -368,909 15,820 122,258 56,133 -44.87%
  QoQ % -87.03% 381.61% 83.01% -2,431.92% -87.06% 117.80% -
  Horiz. % 40.77% 314.44% -111.66% -657.21% 28.18% 217.80% 100.00%
Tax Rate 67.40 % 24.41 % 158.98 % - % 73.06 % 35.63 % 42.12 % 36.61%
  QoQ % 176.12% -84.65% 0.00% 0.00% 105.05% -15.41% -
  Horiz. % 160.02% 57.95% 377.45% 0.00% 173.46% 84.59% 100.00%
Total Cost 2,193,972 2,148,749 2,266,643 3,095,992 2,136,330 2,071,155 2,029,407 5.31%
  QoQ % 2.10% -5.20% -26.79% 44.92% 3.15% 2.06% -
  Horiz. % 108.11% 105.88% 111.69% 152.56% 105.27% 102.06% 100.00%
Net Worth 7,108,154 8,484,150 8,530,283 7,693,278 6,772,670 7,964,093 7,539,274 -3.83%
  QoQ % -16.22% -0.54% 10.88% 13.59% -14.96% 5.63% -
  Horiz. % 94.28% 112.53% 113.14% 102.04% 89.83% 105.63% 100.00%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div - - - 111,759 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 7,108,154 8,484,150 8,530,283 7,693,278 6,772,670 7,964,093 7,539,274 -3.83%
  QoQ % -16.22% -0.54% 10.88% 13.59% -14.96% 5.63% -
  Horiz. % 94.28% 112.53% 113.14% 102.04% 89.83% 105.63% 100.00%
NOSH 4,685,357 5,481,426 5,646,576 5,174,039 4,275,675 4,949,716 4,717,058 -0.45%
  QoQ % -14.52% -2.92% 9.13% 21.01% -13.62% 4.93% -
  Horiz. % 99.33% 116.20% 119.71% 109.69% 90.64% 104.93% 100.00%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin 1.23 % 12.56 % -1.90 % -24.65 % 1.47 % 8.24 % 4.98 % -60.47%
  QoQ % -90.21% 761.05% 92.29% -1,776.87% -82.16% 65.46% -
  Horiz. % 24.70% 252.21% -38.15% -494.98% 29.52% 165.46% 100.00%
ROE 0.32 % 2.08 % -0.73 % -4.80 % 0.23 % 1.54 % 0.74 % -42.67%
  QoQ % -84.62% 384.93% 84.79% -2,186.96% -85.06% 108.11% -
  Horiz. % 43.24% 281.08% -98.65% -648.65% 31.08% 208.11% 100.00%
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 47.41 44.83 39.39 48.00 50.71 45.60 45.28 3.10%
  QoQ % 5.76% 13.81% -17.94% -5.34% 11.21% 0.71% -
  Horiz. % 104.70% 99.01% 86.99% 106.01% 111.99% 100.71% 100.00%
EPS 0.47 3.27 -1.11 -7.13 0.37 2.47 1.19 -46.02%
  QoQ % -85.63% 394.59% 84.43% -2,027.03% -85.02% 107.56% -
  Horiz. % 39.50% 274.79% -93.28% -599.16% 31.09% 207.56% 100.00%
DPS 0.00 0.00 0.00 2.16 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 1.5171 1.5478 1.5107 1.4869 1.5840 1.6090 1.5983 -3.40%
  QoQ % -1.98% 2.46% 1.60% -6.13% -1.55% 0.67% -
  Horiz. % 94.92% 96.84% 94.52% 93.03% 99.11% 100.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,924
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 42.60 47.12 42.65 47.63 41.58 43.28 40.96 2.64%
  QoQ % -9.59% 10.48% -10.46% 14.55% -3.93% 5.66% -
  Horiz. % 104.00% 115.04% 104.13% 116.28% 101.51% 105.66% 100.00%
EPS 0.44 3.38 -1.20 -7.07 0.30 2.34 1.08 -44.89%
  QoQ % -86.98% 381.67% 83.03% -2,456.67% -87.18% 116.67% -
  Horiz. % 40.74% 312.96% -111.11% -654.63% 27.78% 216.67% 100.00%
DPS 0.00 0.00 0.00 2.14 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 1.3630 1.6269 1.6357 1.4752 1.2987 1.5272 1.4457 -3.83%
  QoQ % -16.22% -0.54% 10.88% 13.59% -14.96% 5.64% -
  Horiz. % 94.28% 112.53% 113.14% 102.04% 89.83% 105.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 0.3800 0.3250 0.3500 0.3850 0.3650 0.4150 0.3900 -
P/RPS 0.80 0.72 0.89 0.80 0.72 0.91 0.86 -4.69%
  QoQ % 11.11% -19.10% 11.25% 11.11% -20.88% 5.81% -
  Horiz. % 93.02% 83.72% 103.49% 93.02% 83.72% 105.81% 100.00%
P/EPS 77.80 10.09 -31.53 -5.40 98.65 16.80 32.77 77.50%
  QoQ % 671.06% 132.00% -483.89% -105.47% 487.20% -48.73% -
  Horiz. % 237.41% 30.79% -96.22% -16.48% 301.04% 51.27% 100.00%
EY 1.29 9.91 -3.17 -18.52 1.01 5.95 3.05 -43.51%
  QoQ % -86.98% 412.62% 82.88% -1,933.66% -83.03% 95.08% -
  Horiz. % 42.30% 324.92% -103.93% -607.21% 33.11% 195.08% 100.00%
DY 0.00 0.00 0.00 5.61 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 0.25 0.21 0.23 0.26 0.23 0.26 0.24 2.75%
  QoQ % 19.05% -8.70% -11.54% 13.04% -11.54% 8.33% -
  Horiz. % 104.17% 87.50% 95.83% 108.33% 95.83% 108.33% 100.00%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 30/03/17 29/12/16 30/09/16 29/06/16 29/03/16 29/12/15 29/09/15 -
Price 0.3900 0.3350 0.3350 0.3600 0.4050 0.3850 0.3600 -
P/RPS 0.82 0.75 0.85 0.75 0.80 0.84 0.80 1.65%
  QoQ % 9.33% -11.76% 13.33% -6.25% -4.76% 5.00% -
  Horiz. % 102.50% 93.75% 106.25% 93.75% 100.00% 105.00% 100.00%
P/EPS 79.84 10.40 -30.18 -5.05 109.46 15.59 30.25 90.42%
  QoQ % 667.69% 134.46% -497.62% -104.61% 602.12% -48.46% -
  Horiz. % 263.93% 34.38% -99.77% -16.69% 361.85% 51.54% 100.00%
EY 1.25 9.61 -3.31 -19.81 0.91 6.42 3.31 -47.60%
  QoQ % -86.99% 390.33% 83.29% -2,276.92% -85.83% 93.96% -
  Horiz. % 37.76% 290.33% -100.00% -598.49% 27.49% 193.96% 100.00%
DY 0.00 0.00 0.00 6.00 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% - - -
P/NAPS 0.26 0.22 0.22 0.24 0.26 0.24 0.23 8.48%
  QoQ % 18.18% 0.00% -8.33% -7.69% 8.33% 4.35% -
  Horiz. % 113.04% 95.65% 95.65% 104.35% 113.04% 104.35% 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