[BJCORP] QoQ Annualized Quarter Result on 30-Apr-2015 [#4]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
30-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
30-Apr-2015 [#4]
Profit Trend
QoQ- -45.13%
YoY- 658.47%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 8,713,392 8,785,898 8,543,268 9,514,106 9,695,412 10,122,160 9,940,120 -8.38%
PBT 788,260 945,544 735,340 1,388,189 2,343,280 1,256,512 801,200 -1.07%
Tax -355,878 -360,770 -309,700 -359,477 -407,994 -435,428 -426,672 -11.36%
NP 432,381 584,774 425,640 1,028,712 1,935,285 821,084 374,528 10.02%
-
NP to SH 258,948 356,782 224,532 831,667 1,515,690 322,720 33,128 292.39%
-
Tax Rate 45.15% 38.15% 42.12% 25.90% 17.41% 34.65% 53.25% -
Total Cost 8,281,010 8,201,124 8,117,628 8,485,394 7,760,126 9,301,076 9,565,592 -9.14%
-
Net Worth 7,633,504 7,821,011 7,539,274 7,762,061 8,301,234 6,475,467 4,508,858 41.91%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div - - - 49,217 - - - -
Div Payout % - - - 5.92% - - - -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 7,633,504 7,821,011 7,539,274 7,762,061 8,301,234 6,475,467 4,508,858 41.91%
NOSH 4,819,131 4,860,790 4,717,058 4,921,730 4,961,885 4,788,130 3,450,833 24.86%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 4.96% 6.66% 4.98% 10.81% 19.96% 8.11% 3.77% -
ROE 3.39% 4.56% 2.98% 10.71% 18.26% 4.98% 0.73% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 180.81 180.75 181.11 193.31 195.40 211.40 288.05 -26.62%
EPS 5.37 7.34 4.76 16.91 30.55 6.74 0.96 214.12%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.584 1.609 1.5983 1.5771 1.673 1.3524 1.3066 13.65%
Adjusted Per Share Value based on latest NOSH - 5,036,135
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 146.14 147.35 143.28 159.56 162.61 169.76 166.71 -8.38%
EPS 4.34 5.98 3.77 13.95 25.42 5.41 0.56 290.16%
DPS 0.00 0.00 0.00 0.83 0.00 0.00 0.00 -
NAPS 1.2802 1.3117 1.2644 1.3018 1.3922 1.086 0.7562 41.90%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 0.365 0.415 0.39 0.435 0.405 0.51 0.505 -
P/RPS 0.20 0.23 0.22 0.23 0.21 0.24 0.18 7.25%
P/EPS 6.79 5.65 8.19 2.57 1.33 7.57 52.60 -74.36%
EY 14.72 17.69 12.21 38.85 75.42 13.22 1.90 290.07%
DY 0.00 0.00 0.00 2.30 0.00 0.00 0.00 -
P/NAPS 0.23 0.26 0.24 0.28 0.24 0.38 0.39 -29.60%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/03/16 29/12/15 29/09/15 30/06/15 27/03/15 30/12/14 29/09/14 -
Price 0.405 0.385 0.36 0.41 0.44 0.395 0.585 -
P/RPS 0.22 0.21 0.20 0.21 0.23 0.19 0.20 6.54%
P/EPS 7.54 5.25 7.56 2.43 1.44 5.86 60.94 -75.07%
EY 13.27 19.06 13.22 41.21 69.42 17.06 1.64 301.51%
DY 0.00 0.00 0.00 2.44 0.00 0.00 0.00 -
P/NAPS 0.26 0.24 0.23 0.26 0.26 0.29 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