[BJCORP] QoQ Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 135.15%
YoY- 138.38%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 8,972,760 8,210,201 7,817,874 6,883,710 5,544,620 7,460,097 7,606,940 11.62%
PBT 430,348 225,207 322,568 296,976 -332,680 -189,507 24,796 569.17%
Tax -278,360 -199,768 -224,813 -179,396 -54,060 -220,217 -207,998 21.41%
NP 151,988 25,439 97,754 117,580 -386,740 -409,724 -183,202 -
-
NP to SH -65,660 54,443 7,752 83,400 -237,244 -438,798 -261,632 -60.17%
-
Tax Rate 64.68% 88.70% 69.69% 60.41% - - 838.84% -
Total Cost 8,820,772 8,184,762 7,720,120 6,766,130 5,931,360 7,869,821 7,790,142 8.62%
-
Net Worth 6,160,138 6,125,377 6,569,985 6,506,327 6,451,488 6,534,844 6,723,821 -5.66%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 6,160,138 6,125,377 6,569,985 6,506,327 6,451,488 6,534,844 6,723,821 -5.66%
NOSH 5,644,771 5,859,922 5,706,836 5,635,135 5,395,077 5,333,493 5,255,477 4.87%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 1.69% 0.31% 1.25% 1.71% -6.98% -5.49% -2.41% -
ROE -1.07% 0.89% 0.12% 1.28% -3.68% -6.71% -3.89% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 158.96 145.44 137.07 122.16 97.12 130.67 133.24 12.47%
EPS -1.16 0.98 0.16 1.48 -4.12 -7.67 -4.53 -59.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0913 1.0851 1.1519 1.1546 1.13 1.1446 1.1777 -4.94%
Adjusted Per Share Value based on latest NOSH - 5,706,836
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 153.42 140.38 133.67 117.70 94.80 127.55 130.07 11.62%
EPS -1.12 0.93 0.13 1.43 -4.06 -7.50 -4.47 -60.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0533 1.0473 1.1234 1.1125 1.1031 1.1173 1.1497 -5.66%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.235 0.235 0.235 0.25 0.26 0.265 0.455 -
P/RPS 0.15 0.16 0.17 0.20 0.27 0.20 0.34 -42.01%
P/EPS -20.20 24.37 172.90 16.89 -6.26 -3.45 -9.93 60.47%
EY -4.95 4.10 0.58 5.92 -15.98 -29.00 -10.07 -37.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.22 0.20 0.22 0.23 0.23 0.39 -31.70%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 30/08/22 30/05/22 28/02/22 30/11/21 29/09/21 27/05/21 -
Price 0.25 0.24 0.235 0.235 0.255 0.255 0.295 -
P/RPS 0.16 0.17 0.17 0.19 0.26 0.20 0.22 -19.11%
P/EPS -21.49 24.88 172.90 15.88 -6.14 -3.32 -6.44 123.14%
EY -4.65 4.02 0.58 6.30 -16.30 -30.14 -15.53 -55.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.20 0.20 0.23 0.22 0.25 -5.40%

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