[BJCORP] QoQ Cumulative Quarter Result on 31-Jan-2014 [#3]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
26-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jan-2014 [#3]
Profit Trend
QoQ- 21.57%
YoY- 82.82%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Cumulative Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 5,061,080 2,485,030 8,729,027 6,159,560 3,792,945 2,019,596 7,376,047 -22.15%
PBT 628,256 200,300 523,866 594,555 431,641 261,042 575,262 6.03%
Tax -217,714 -106,668 -395,967 -294,528 -186,406 -102,171 -249,440 -8.64%
NP 410,542 93,632 127,899 300,027 245,235 158,871 325,822 16.60%
-
NP to SH 161,360 8,282 -148,920 90,032 74,059 53,433 74,978 66.45%
-
Tax Rate 34.65% 53.25% 75.59% 49.54% 43.19% 39.14% 43.36% -
Total Cost 4,650,538 2,391,398 8,601,128 5,859,533 3,547,710 1,860,725 7,050,225 -24.16%
-
Net Worth 6,475,467 4,508,858 6,944,935 5,957,417 6,000,176 6,169,856 5,393,575 12.92%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div - - 55,702 - - - 42,352 -
Div Payout % - - 0.00% - - - 56.49% -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 6,475,467 4,508,858 6,944,935 5,957,417 6,000,176 6,169,856 5,393,575 12.92%
NOSH 4,788,130 3,450,833 5,570,208 4,501,600 4,657,798 4,728,584 4,235,238 8.49%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 8.11% 3.77% 1.47% 4.87% 6.47% 7.87% 4.42% -
ROE 2.49% 0.18% -2.14% 1.51% 1.23% 0.87% 1.39% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 105.70 72.01 156.71 136.83 81.43 42.71 174.16 -28.25%
EPS 3.37 0.24 -2.65 2.00 1.59 1.13 1.79 52.29%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.3524 1.3066 1.2468 1.3234 1.2882 1.3048 1.2735 4.07%
Adjusted Per Share Value based on latest NOSH - 3,895,853
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 84.88 41.68 146.40 103.30 63.61 33.87 123.71 -22.15%
EPS 2.71 0.14 -2.50 1.51 1.24 0.90 1.26 66.38%
DPS 0.00 0.00 0.93 0.00 0.00 0.00 0.71 -
NAPS 1.086 0.7562 1.1648 0.9991 1.0063 1.0348 0.9046 12.92%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 0.51 0.505 0.50 0.51 0.54 0.58 0.52 -
P/RPS 0.48 0.70 0.32 0.37 0.66 1.36 0.30 36.68%
P/EPS 15.13 210.42 -18.70 25.50 33.96 51.33 29.37 -35.65%
EY 6.61 0.48 -5.35 3.92 2.94 1.95 3.40 55.58%
DY 0.00 0.00 2.00 0.00 0.00 0.00 1.92 -
P/NAPS 0.38 0.39 0.40 0.39 0.42 0.44 0.41 -4.92%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 30/12/14 29/09/14 30/06/14 26/03/14 30/12/13 30/09/13 27/06/13 -
Price 0.395 0.585 0.525 0.525 0.60 0.585 0.585 -
P/RPS 0.37 0.81 0.34 0.38 0.74 1.37 0.34 5.78%
P/EPS 11.72 243.75 -19.64 26.25 37.74 51.77 33.04 -49.79%
EY 8.53 0.41 -5.09 3.81 2.65 1.93 3.03 98.99%
DY 0.00 0.00 1.90 0.00 0.00 0.00 1.71 -
P/NAPS 0.29 0.45 0.42 0.40 0.47 0.45 0.46 -26.41%

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