Highlights

[BJCORP] QoQ Quarter Result on 2019-09-30 [#1]

Stock [BJCORP]: BERJAYA CORP BHD
Announcement Date 28-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Sep-2019  [#1]
Profit Trend QoQ -     50.89%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/19 30/06/19 30/04/19 31/01/19 31/10/18 30/09/18 31/07/18 CAGR
Revenue 2,071,045 1,419,353 2,219,569 2,010,806 1,990,018 0 2,142,407 -2.86%
  QoQ % 45.91% -36.05% 10.38% 1.04% 0.00% 0.00% -
  Horiz. % 96.67% 66.25% 103.60% 93.86% 92.89% 0.00% 100.00%
PBT 45,621 -47,946 244,524 39,048 34,126 0 159,323 -65.75%
  QoQ % 195.15% -119.61% 526.21% 14.42% 0.00% 0.00% -
  Horiz. % 28.63% -30.09% 153.48% 24.51% 21.42% 0.00% 100.00%
Tax -59,722 -23,954 -77,149 -62,316 -57,520 0 -82,418 -24.12%
  QoQ % -149.32% 68.95% -23.80% -8.34% 0.00% 0.00% -
  Horiz. % 72.46% 29.06% 93.61% 75.61% 69.79% -0.00% 100.00%
NP -14,101 -71,900 167,375 -23,268 -23,394 0 76,905 -
  QoQ % 80.39% -142.96% 819.34% 0.54% 0.00% 0.00% -
  Horiz. % -18.34% -93.49% 217.64% -30.26% -30.42% 0.00% 100.00%
NP to SH -54,225 -110,405 97,102 -62,897 -71,040 0 35,057 -
  QoQ % 50.89% -213.70% 254.38% 11.46% 0.00% 0.00% -
  Horiz. % -154.68% -314.93% 276.98% -179.41% -202.64% 0.00% 100.00%
Tax Rate 130.91 % - % 31.55 % 159.59 % 168.55 % - % 51.73 % 121.56%
  QoQ % 0.00% 0.00% -80.23% -5.32% 0.00% 0.00% -
  Horiz. % 253.06% 0.00% 60.99% 308.51% 325.83% 0.00% 100.00%
Total Cost 2,085,146 1,491,253 2,052,194 2,034,074 2,013,412 0 2,065,502 0.81%
  QoQ % 39.83% -27.33% 0.89% 1.03% 0.00% 0.00% -
  Horiz. % 100.95% 72.20% 99.36% 98.48% 97.48% 0.00% 100.00%
Net Worth 7,199,376 7,055,764 7,374,430 7,206,384 7,271,143 - 7,268,408 -0.81%
  QoQ % 2.04% -4.32% 2.33% -0.89% 0.00% 0.00% -
  Horiz. % 99.05% 97.07% 101.46% 99.15% 100.04% 0.00% 100.00%
Dividend
30/09/19 30/06/19 30/04/19 31/01/19 31/10/18 30/09/18 31/07/18 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/19 30/06/19 30/04/19 31/01/19 31/10/18 30/09/18 31/07/18 CAGR
Net Worth 7,199,376 7,055,764 7,374,430 7,206,384 7,271,143 - 7,268,408 -0.81%
  QoQ % 2.04% -4.32% 2.33% -0.89% 0.00% 0.00% -
  Horiz. % 99.05% 97.07% 101.46% 99.15% 100.04% 0.00% 100.00%
NOSH 5,912,760 5,702,549 5,808,010 5,622,082 5,621,728 5,623,092 5,623,092 4.40%
  QoQ % 3.69% -1.82% 3.31% 0.01% -0.02% 0.00% -
  Horiz. % 105.15% 101.41% 103.29% 99.98% 99.98% 100.00% 100.00%
Ratio Analysis
30/09/19 30/06/19 30/04/19 31/01/19 31/10/18 30/09/18 31/07/18 CAGR
NP Margin -0.68 % -5.07 % 7.54 % -1.16 % -1.18 % - % 3.59 % -
  QoQ % 86.59% -167.24% 750.00% 1.69% 0.00% 0.00% -
  Horiz. % -18.94% -141.23% 210.03% -32.31% -32.87% 0.00% 100.00%
ROE -0.75 % -1.56 % 1.32 % -0.87 % -0.98 % - % 0.48 % -
  QoQ % 51.92% -218.18% 251.72% 11.22% 0.00% 0.00% -
  Horiz. % -156.25% -325.00% 275.00% -181.25% -204.17% 0.00% 100.00%
Per Share
30/09/19 30/06/19 30/04/19 31/01/19 31/10/18 30/09/18 31/07/18 CAGR
RPS 35.03 24.89 38.22 35.77 35.40 - 38.10 -6.95%
  QoQ % 40.74% -34.88% 6.85% 1.05% 0.00% 0.00% -
  Horiz. % 91.94% 65.33% 100.31% 93.88% 92.91% 0.00% 100.00%
EPS -0.89 -1.85 1.70 -1.09 -1.24 0.00 0.66 -
  QoQ % 51.89% -208.82% 255.96% 12.10% 0.00% 0.00% -
  Horiz. % -134.85% -280.30% 257.58% -165.15% -187.88% 0.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2176 1.2373 1.2697 1.2818 1.2934 - 1.2926 -4.99%
  QoQ % -1.59% -2.55% -0.94% -0.90% 0.00% 0.00% -
  Horiz. % 94.20% 95.72% 98.23% 99.16% 100.06% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,924
30/09/19 30/06/19 30/04/19 31/01/19 31/10/18 30/09/18 31/07/18 CAGR
RPS 39.71 27.22 42.56 38.56 38.16 - 41.08 -2.86%
  QoQ % 45.89% -36.04% 10.37% 1.05% 0.00% 0.00% -
  Horiz. % 96.67% 66.26% 103.60% 93.87% 92.89% 0.00% 100.00%
EPS -1.04 -2.12 1.86 -1.21 -1.36 0.00 0.67 -
  QoQ % 50.94% -213.98% 253.72% 11.03% 0.00% 0.00% -
  Horiz. % -155.22% -316.42% 277.61% -180.60% -202.99% 0.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3805 1.3530 1.4141 1.3819 1.3943 - 1.3938 -0.82%
  QoQ % 2.03% -4.32% 2.33% -0.89% 0.00% 0.00% -
  Horiz. % 99.05% 97.07% 101.46% 99.15% 100.04% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 30/04/19 31/01/19 31/10/18 30/09/18 31/07/18 CAGR
Date 30/09/19 28/06/19 30/04/19 31/01/19 31/10/18 28/09/18 31/07/18 -
Price 0.2450 0.2600 0.2650 0.2750 0.2800 0.2900 0.3000 -
P/RPS 0.70 1.04 0.69 0.77 0.79 0.00 0.79 -9.84%
  QoQ % -32.69% 50.72% -10.39% -2.53% 0.00% 0.00% -
  Horiz. % 88.61% 131.65% 87.34% 97.47% 100.00% 0.00% 100.00%
P/EPS -26.72 -13.43 15.85 -24.58 -22.16 0.00 48.12 -
  QoQ % -98.96% -184.73% 164.48% -10.92% 0.00% 0.00% -
  Horiz. % -55.53% -27.91% 32.94% -51.08% -46.05% 0.00% 100.00%
EY -3.74 -7.45 6.31 -4.07 -4.51 0.00 2.08 -
  QoQ % 49.80% -218.07% 255.04% 9.76% 0.00% 0.00% -
  Horiz. % -179.81% -358.17% 303.37% -195.67% -216.83% 0.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.20 0.21 0.21 0.21 0.22 0.00 0.23 -11.29%
  QoQ % -4.76% 0.00% 0.00% -4.55% 0.00% 0.00% -
  Horiz. % 86.96% 91.30% 91.30% 91.30% 95.65% 0.00% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 30/04/19 31/01/19 31/10/18 30/09/18 31/07/18 CAGR
Date 28/11/19 28/08/19 27/06/19 28/03/19 27/12/18 - 28/09/18 -
Price 0.2400 0.2600 0.2650 0.2700 0.2800 0.0000 0.2900 -
P/RPS 0.69 1.04 0.69 0.75 0.79 0.00 0.76 -7.95%
  QoQ % -33.65% 50.72% -8.00% -5.06% 0.00% 0.00% -
  Horiz. % 90.79% 136.84% 90.79% 98.68% 103.95% 0.00% 100.00%
P/EPS -26.17 -13.43 15.85 -24.13 -22.16 0.00 46.52 -
  QoQ % -94.86% -184.73% 165.69% -8.89% 0.00% 0.00% -
  Horiz. % -56.26% -28.87% 34.07% -51.87% -47.64% 0.00% 100.00%
EY -3.82 -7.45 6.31 -4.14 -4.51 0.00 2.15 -
  QoQ % 48.72% -218.07% 252.42% 8.20% 0.00% 0.00% -
  Horiz. % -177.67% -346.51% 293.49% -192.56% -209.77% 0.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.20 0.21 0.21 0.21 0.22 0.00 0.22 -7.84%
  QoQ % -4.76% 0.00% 0.00% -4.55% 0.00% 0.00% -
  Horiz. % 90.91% 95.45% 95.45% 95.45% 100.00% 0.00% 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.
 


 

289  511  451  726 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.02-0.01 
 CAREPLS 0.395+0.16 
 SUPERMX 1.86+0.25 
 ARMADA 0.42-0.045 
 SAPNRG 0.255-0.015 
 XDL 0.16-0.005 
 MTAG 0.56+0.055 
 OCR-PA 0.020.00 
 AVI 0.155+0.02 
 ESCERAM 0.35+0.09 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers