[BJCORP] QoQ Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -20.39%
YoY- -187.65%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 6,883,710 5,544,620 7,460,097 7,606,940 7,768,532 7,774,492 6,988,362 -0.99%
PBT 296,976 -332,680 -189,507 24,796 93,516 43,532 141,236 63.90%
Tax -179,396 -54,060 -220,217 -207,998 -199,332 -179,364 -242,243 -18.10%
NP 117,580 -386,740 -409,724 -183,202 -105,816 -135,832 -101,007 -
-
NP to SH 83,400 -237,244 -438,798 -261,632 -217,318 -235,808 -121,932 -
-
Tax Rate 60.41% - - 838.84% 213.15% 412.03% 171.52% -
Total Cost 6,766,130 5,931,360 7,869,821 7,790,142 7,874,348 7,910,324 7,089,369 -3.05%
-
Net Worth 6,506,327 6,451,488 6,534,844 6,723,821 6,942,997 7,018,142 7,195,752 -6.47%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - 61,322 -
Div Payout % - - - - - - 0.00% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 6,506,327 6,451,488 6,534,844 6,723,821 6,942,997 7,018,142 7,195,752 -6.47%
NOSH 5,635,135 5,395,077 5,333,493 5,255,477 5,255,477 5,214,924 5,214,924 5.28%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 1.71% -6.98% -5.49% -2.41% -1.36% -1.75% -1.45% -
ROE 1.28% -3.68% -6.71% -3.89% -3.13% -3.36% -1.69% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 122.16 97.12 130.67 133.24 135.91 138.28 123.08 -0.49%
EPS 1.48 -4.12 -7.67 -4.53 -3.76 -4.12 -1.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.08 -
NAPS 1.1546 1.13 1.1446 1.1777 1.2147 1.2483 1.2673 -6.00%
Adjusted Per Share Value based on latest NOSH - 5,255,477
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 117.70 94.80 127.55 130.07 132.83 132.93 119.49 -0.99%
EPS 1.43 -4.06 -7.50 -4.47 -3.72 -4.03 -2.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.05 -
NAPS 1.1125 1.1031 1.1173 1.1497 1.1871 1.20 1.2304 -6.47%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.25 0.26 0.265 0.455 0.19 0.18 0.19 -
P/RPS 0.20 0.27 0.20 0.34 0.14 0.13 0.15 21.07%
P/EPS 16.89 -6.26 -3.45 -9.93 -5.00 -4.29 -8.85 -
EY 5.92 -15.98 -29.00 -10.07 -20.01 -23.30 -11.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.68 -
P/NAPS 0.22 0.23 0.23 0.39 0.16 0.14 0.15 28.99%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 30/11/21 29/09/21 27/05/21 25/02/21 26/11/20 28/08/20 -
Price 0.235 0.255 0.255 0.295 0.18 0.185 0.20 -
P/RPS 0.19 0.26 0.20 0.22 0.13 0.13 0.16 12.10%
P/EPS 15.88 -6.14 -3.32 -6.44 -4.73 -4.41 -9.31 -
EY 6.30 -16.30 -30.14 -15.53 -21.12 -22.67 -10.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.40 -
P/NAPS 0.20 0.23 0.22 0.25 0.15 0.15 0.16 15.99%

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