[BJCORP] QoQ Cumulative Quarter Result on 31-Jan-2015 [#3]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
27-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- 604.49%
YoY- 1162.63%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Cumulative Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 4,392,949 2,135,817 9,514,106 7,271,559 5,061,080 2,485,030 8,729,027 -36.65%
PBT 472,772 183,835 1,388,189 1,757,460 628,256 200,300 523,866 -6.59%
Tax -180,385 -77,425 -359,477 -305,996 -217,714 -106,668 -395,967 -40.70%
NP 292,387 106,410 1,028,712 1,451,464 410,542 93,632 127,899 73.27%
-
NP to SH 178,391 56,133 831,667 1,136,768 161,360 8,282 -148,920 -
-
Tax Rate 38.15% 42.12% 25.90% 17.41% 34.65% 53.25% 75.59% -
Total Cost 4,100,562 2,029,407 8,485,394 5,820,095 4,650,538 2,391,398 8,601,128 -38.89%
-
Net Worth 7,821,011 7,539,274 7,762,061 8,301,234 6,475,467 4,508,858 6,944,935 8.21%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div - - 49,217 - - - 55,702 -
Div Payout % - - 5.92% - - - 0.00% -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 7,821,011 7,539,274 7,762,061 8,301,234 6,475,467 4,508,858 6,944,935 8.21%
NOSH 4,860,790 4,717,058 4,921,730 4,961,885 4,788,130 3,450,833 5,570,208 -8.65%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 6.66% 4.98% 10.81% 19.96% 8.11% 3.77% 1.47% -
ROE 2.28% 0.74% 10.71% 13.69% 2.49% 0.18% -2.14% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 90.38 45.28 193.31 146.55 105.70 72.01 156.71 -30.64%
EPS 3.67 1.19 16.91 22.91 3.37 0.24 -2.65 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.609 1.5983 1.5771 1.673 1.3524 1.3066 1.2468 18.47%
Adjusted Per Share Value based on latest NOSH - 4,966,435
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 75.11 36.52 162.67 124.33 86.54 42.49 149.25 -36.65%
EPS 3.05 0.96 14.22 19.44 2.76 0.14 -2.55 -
DPS 0.00 0.00 0.84 0.00 0.00 0.00 0.95 -
NAPS 1.3373 1.2891 1.3272 1.4194 1.1072 0.7709 1.1875 8.21%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 0.415 0.39 0.435 0.405 0.51 0.505 0.50 -
P/RPS 0.46 0.86 0.23 0.28 0.48 0.70 0.32 27.28%
P/EPS 11.31 32.77 2.57 1.77 15.13 210.42 -18.70 -
EY 8.84 3.05 38.85 56.57 6.61 0.48 -5.35 -
DY 0.00 0.00 2.30 0.00 0.00 0.00 2.00 -
P/NAPS 0.26 0.24 0.28 0.24 0.38 0.39 0.40 -24.90%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 29/12/15 29/09/15 30/06/15 27/03/15 30/12/14 29/09/14 30/06/14 -
Price 0.385 0.36 0.41 0.44 0.395 0.585 0.525 -
P/RPS 0.43 0.80 0.21 0.30 0.37 0.81 0.34 16.89%
P/EPS 10.49 30.25 2.43 1.92 11.72 243.75 -19.64 -
EY 9.53 3.31 41.21 52.07 8.53 0.41 -5.09 -
DY 0.00 0.00 2.44 0.00 0.00 0.00 1.90 -
P/NAPS 0.24 0.23 0.26 0.26 0.29 0.45 0.42 -31.06%

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