[BJCORP] QoQ Annualized Quarter Result on 30-Apr-2014 [#4]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
30-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
30-Apr-2014 [#4]
Profit Trend
QoQ- -224.06%
YoY- -298.62%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 9,695,412 10,122,160 9,940,120 8,729,027 8,212,746 7,585,890 8,078,384 12.89%
PBT 2,343,280 1,256,512 801,200 523,866 792,740 863,282 1,044,168 71.15%
Tax -407,994 -435,428 -426,672 -395,967 -392,704 -372,812 -408,684 -0.11%
NP 1,935,285 821,084 374,528 127,899 400,036 490,470 635,484 109.67%
-
NP to SH 1,515,690 322,720 33,128 -148,920 120,042 148,118 213,732 267.79%
-
Tax Rate 17.41% 34.65% 53.25% 75.59% 49.54% 43.19% 39.14% -
Total Cost 7,760,126 9,301,076 9,565,592 8,601,128 7,812,710 7,095,420 7,442,900 2.81%
-
Net Worth 8,301,234 6,475,467 4,508,858 6,944,935 5,957,417 6,000,176 6,169,856 21.80%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div - - - 55,702 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 8,301,234 6,475,467 4,508,858 6,944,935 5,957,417 6,000,176 6,169,856 21.80%
NOSH 4,961,885 4,788,130 3,450,833 5,570,208 4,501,599 4,657,798 4,728,584 3.25%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 19.96% 8.11% 3.77% 1.47% 4.87% 6.47% 7.87% -
ROE 18.26% 4.98% 0.73% -2.14% 2.02% 2.47% 3.46% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 195.40 211.40 288.05 156.71 182.44 162.86 170.84 9.34%
EPS 30.55 6.74 0.96 -2.65 2.67 3.18 4.52 256.23%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.673 1.3524 1.3066 1.2468 1.3234 1.2882 1.3048 17.96%
Adjusted Per Share Value based on latest NOSH - 5,132,253
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 162.61 169.76 166.71 146.40 137.74 127.23 135.49 12.89%
EPS 25.42 5.41 0.56 -2.50 2.01 2.48 3.58 268.11%
DPS 0.00 0.00 0.00 0.93 0.00 0.00 0.00 -
NAPS 1.3922 1.086 0.7562 1.1648 0.9991 1.0063 1.0348 21.80%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.405 0.51 0.505 0.50 0.51 0.54 0.58 -
P/RPS 0.21 0.24 0.18 0.32 0.28 0.33 0.34 -27.41%
P/EPS 1.33 7.57 52.60 -18.70 19.13 16.98 12.83 -77.84%
EY 75.42 13.22 1.90 -5.35 5.23 5.89 7.79 352.38%
DY 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.38 0.39 0.40 0.39 0.42 0.44 -33.16%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 27/03/15 30/12/14 29/09/14 30/06/14 26/03/14 30/12/13 30/09/13 -
Price 0.44 0.395 0.585 0.525 0.525 0.60 0.585 -
P/RPS 0.23 0.19 0.20 0.34 0.29 0.37 0.34 -22.88%
P/EPS 1.44 5.86 60.94 -19.64 19.69 18.87 12.94 -76.77%
EY 69.42 17.06 1.64 -5.09 5.08 5.30 7.73 330.32%
DY 0.00 0.00 0.00 1.90 0.00 0.00 0.00 -
P/NAPS 0.26 0.29 0.45 0.42 0.40 0.47 0.45 -30.56%

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

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment