[BJCORP] QoQ Cumulative 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- -265.41%
YoY- -298.62%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Cumulative Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 7,271,559 5,061,080 2,485,030 8,729,027 6,159,560 3,792,945 2,019,596 134.36%
PBT 1,757,460 628,256 200,300 523,866 594,555 431,641 261,042 255.31%
Tax -305,996 -217,714 -106,668 -395,967 -294,528 -186,406 -102,171 107.35%
NP 1,451,464 410,542 93,632 127,899 300,027 245,235 158,871 335.26%
-
NP to SH 1,136,768 161,360 8,282 -148,920 90,032 74,059 53,433 663.52%
-
Tax Rate 17.41% 34.65% 53.25% 75.59% 49.54% 43.19% 39.14% -
Total Cost 5,820,095 4,650,538 2,391,398 8,601,128 5,859,533 3,547,710 1,860,725 113.43%
-
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 4,501,600 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 13.69% 2.49% 0.18% -2.14% 1.51% 1.23% 0.87% -
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 146.55 105.70 72.01 156.71 136.83 81.43 42.71 126.98%
EPS 22.91 3.37 0.24 -2.65 2.00 1.59 1.13 639.46%
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 121.95 84.88 41.68 146.40 103.30 63.61 33.87 134.36%
EPS 19.07 2.71 0.14 -2.50 1.51 1.24 0.90 661.47%
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 0.28 0.48 0.70 0.32 0.37 0.66 1.36 -65.03%
P/EPS 1.77 15.13 210.42 -18.70 25.50 33.96 51.33 -89.34%
EY 56.57 6.61 0.48 -5.35 3.92 2.94 1.95 838.36%
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 0.30 0.37 0.81 0.34 0.38 0.74 1.37 -63.56%
P/EPS 1.92 11.72 243.75 -19.64 26.25 37.74 51.77 -88.81%
EY 52.07 8.53 0.41 -5.09 3.81 2.65 1.93 794.15%
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