[BJCORP] QoQ Cumulative 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- -26.84%
YoY- 658.47%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Cumulative Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 6,535,044 4,392,949 2,135,817 9,514,106 7,271,559 5,061,080 2,485,030 90.18%
PBT 591,195 472,772 183,835 1,388,189 1,757,460 628,256 200,300 105.35%
Tax -266,909 -180,385 -77,425 -359,477 -305,996 -217,714 -106,668 84.00%
NP 324,286 292,387 106,410 1,028,712 1,451,464 410,542 93,632 128.39%
-
NP to SH 194,211 178,391 56,133 831,667 1,136,768 161,360 8,282 714.57%
-
Tax Rate 45.15% 38.15% 42.12% 25.90% 17.41% 34.65% 53.25% -
Total Cost 6,210,758 4,100,562 2,029,407 8,485,394 5,820,095 4,650,538 2,391,398 88.61%
-
Net Worth 7,633,503 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 7,633,503 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 2.54% 2.28% 0.74% 10.71% 13.69% 2.49% 0.18% -
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 135.61 90.38 45.28 193.31 146.55 105.70 72.01 52.32%
EPS 4.03 3.67 1.19 16.91 22.91 3.37 0.24 552.37%
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 109.60 73.68 35.82 159.56 121.95 84.88 41.68 90.17%
EPS 3.26 2.99 0.94 13.95 19.07 2.71 0.14 710.77%
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 0.27 0.46 0.86 0.23 0.28 0.48 0.70 -46.92%
P/EPS 9.06 11.31 32.77 2.57 1.77 15.13 210.42 -87.64%
EY 11.04 8.84 3.05 38.85 56.57 6.61 0.48 704.15%
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 0.30 0.43 0.80 0.21 0.30 0.37 0.81 -48.33%
P/EPS 10.05 10.49 30.25 2.43 1.92 11.72 243.75 -87.99%
EY 9.95 9.53 3.31 41.21 52.07 8.53 0.41 733.36%
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