[BJCORP] QoQ Cumulative Quarter Result on 31-Jul-2013 [#1]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- -28.74%
YoY- 90.68%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Cumulative Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 8,729,027 6,159,560 3,792,945 2,019,596 7,376,047 5,338,082 3,571,172 81.75%
PBT 523,866 594,555 431,641 261,042 575,262 430,827 333,945 35.12%
Tax -395,967 -294,528 -186,406 -102,171 -249,440 -194,089 -133,681 106.66%
NP 127,899 300,027 245,235 158,871 325,822 236,738 200,264 -25.89%
-
NP to SH -148,920 90,032 74,059 53,433 74,978 49,247 48,218 -
-
Tax Rate 75.59% 49.54% 43.19% 39.14% 43.36% 45.05% 40.03% -
Total Cost 8,601,128 5,859,533 3,547,710 1,860,725 7,050,225 5,101,344 3,370,908 87.04%
-
Net Worth 6,944,935 5,957,417 6,000,176 6,169,856 5,393,575 5,113,547 5,432,126 17.84%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 55,702 - - - 42,352 - - -
Div Payout % 0.00% - - - 56.49% - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 6,944,935 5,957,417 6,000,176 6,169,856 5,393,575 5,113,547 5,432,126 17.84%
NOSH 5,570,208 4,501,600 4,657,798 4,728,584 4,235,238 4,069,999 4,343,963 18.08%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 1.47% 4.87% 6.47% 7.87% 4.42% 4.43% 5.61% -
ROE -2.14% 1.51% 1.23% 0.87% 1.39% 0.96% 0.89% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 156.71 136.83 81.43 42.71 174.16 131.16 82.21 53.91%
EPS -2.65 2.00 1.59 1.13 1.79 1.21 1.11 -
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.2468 1.3234 1.2882 1.3048 1.2735 1.2564 1.2505 -0.19%
Adjusted Per Share Value based on latest NOSH - 4,728,584
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 146.40 103.30 63.61 33.87 123.71 89.53 59.89 81.76%
EPS -2.50 1.51 1.24 0.90 1.26 0.83 0.81 -
DPS 0.93 0.00 0.00 0.00 0.71 0.00 0.00 -
NAPS 1.1648 0.9991 1.0063 1.0348 0.9046 0.8576 0.911 17.85%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.50 0.51 0.54 0.58 0.52 0.535 0.64 -
P/RPS 0.32 0.37 0.66 1.36 0.30 0.41 0.78 -44.87%
P/EPS -18.70 25.50 33.96 51.33 29.37 44.21 57.66 -
EY -5.35 3.92 2.94 1.95 3.40 2.26 1.73 -
DY 2.00 0.00 0.00 0.00 1.92 0.00 0.00 -
P/NAPS 0.40 0.39 0.42 0.44 0.41 0.43 0.51 -14.99%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/06/14 26/03/14 30/12/13 30/09/13 27/06/13 27/03/13 27/12/12 -
Price 0.525 0.525 0.60 0.585 0.585 0.515 0.56 -
P/RPS 0.34 0.38 0.74 1.37 0.34 0.39 0.68 -37.08%
P/EPS -19.64 26.25 37.74 51.77 33.04 42.56 50.45 -
EY -5.09 3.81 2.65 1.93 3.03 2.35 1.98 -
DY 1.90 0.00 0.00 0.00 1.71 0.00 0.00 -
P/NAPS 0.42 0.40 0.47 0.45 0.46 0.41 0.45 -4.50%

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