[BJCORP] QoQ Annualized Quarter Result on 31-Jul-2014 [#1]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
29-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jul-2014 [#1]
Profit Trend
QoQ- 122.25%
YoY- -84.5%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 9,514,106 9,695,412 10,122,160 9,940,120 8,729,027 8,212,746 7,585,890 16.34%
PBT 1,388,189 2,343,280 1,256,512 801,200 523,866 792,740 863,282 37.37%
Tax -359,477 -407,994 -435,428 -426,672 -395,967 -392,704 -372,812 -2.40%
NP 1,028,712 1,935,285 821,084 374,528 127,899 400,036 490,470 64.07%
-
NP to SH 831,667 1,515,690 322,720 33,128 -148,920 120,042 148,118 216.90%
-
Tax Rate 25.90% 17.41% 34.65% 53.25% 75.59% 49.54% 43.19% -
Total Cost 8,485,394 7,760,126 9,301,076 9,565,592 8,601,128 7,812,710 7,095,420 12.70%
-
Net Worth 7,762,061 8,301,234 6,475,467 4,508,858 6,944,935 5,957,417 6,000,176 18.78%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 49,217 - - - 55,702 - - -
Div Payout % 5.92% - - - 0.00% - - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 7,762,061 8,301,234 6,475,467 4,508,858 6,944,935 5,957,417 6,000,176 18.78%
NOSH 4,921,730 4,961,885 4,788,130 3,450,833 5,570,208 4,501,599 4,657,798 3.75%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 10.81% 19.96% 8.11% 3.77% 1.47% 4.87% 6.47% -
ROE 10.71% 18.26% 4.98% 0.73% -2.14% 2.02% 2.47% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 193.31 195.40 211.40 288.05 156.71 182.44 162.86 12.14%
EPS 16.91 30.55 6.74 0.96 -2.65 2.67 3.18 205.59%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.5771 1.673 1.3524 1.3066 1.2468 1.3234 1.2882 14.48%
Adjusted Per Share Value based on latest NOSH - 3,450,833
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 162.67 165.78 173.07 169.96 149.25 140.42 129.71 16.34%
EPS 14.22 25.92 5.52 0.57 -2.55 2.05 2.53 217.12%
DPS 0.84 0.00 0.00 0.00 0.95 0.00 0.00 -
NAPS 1.3272 1.4194 1.1072 0.7709 1.1875 1.0186 1.0259 18.78%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.435 0.405 0.51 0.505 0.50 0.51 0.54 -
P/RPS 0.23 0.21 0.24 0.18 0.32 0.28 0.33 -21.44%
P/EPS 2.57 1.33 7.57 52.60 -18.70 19.13 16.98 -71.69%
EY 38.85 75.42 13.22 1.90 -5.35 5.23 5.89 252.92%
DY 2.30 0.00 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 0.28 0.24 0.38 0.39 0.40 0.39 0.42 -23.74%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/06/15 27/03/15 30/12/14 29/09/14 30/06/14 26/03/14 30/12/13 -
Price 0.41 0.44 0.395 0.585 0.525 0.525 0.60 -
P/RPS 0.21 0.23 0.19 0.20 0.34 0.29 0.37 -31.52%
P/EPS 2.43 1.44 5.86 60.94 -19.64 19.69 18.87 -74.59%
EY 41.21 69.42 17.06 1.64 -5.09 5.08 5.30 293.95%
DY 2.44 0.00 0.00 0.00 1.90 0.00 0.00 -
P/NAPS 0.26 0.26 0.29 0.45 0.42 0.40 0.47 -32.68%

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