[BJCORP] QoQ Cumulative Quarter Result on 31-Jul-2015 [#1]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
29-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jul-2015 [#1]
Profit Trend
QoQ- -93.25%
YoY- 577.77%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Cumulative Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 9,016,774 6,535,044 4,392,949 2,135,817 9,514,106 7,271,559 5,061,080 47.01%
PBT 293,737 591,195 472,772 183,835 1,388,189 1,757,460 628,256 -39.78%
Tax -410,826 -266,909 -180,385 -77,425 -359,477 -305,996 -217,714 52.76%
NP -117,089 324,286 292,387 106,410 1,028,712 1,451,464 410,542 -
-
NP to SH -177,223 194,211 178,391 56,133 831,667 1,136,768 161,360 -
-
Tax Rate 139.86% 45.15% 38.15% 42.12% 25.90% 17.41% 34.65% -
Total Cost 9,133,863 6,210,758 4,100,562 2,029,407 8,485,394 5,820,095 4,650,538 56.89%
-
Net Worth 7,768,825 7,633,503 7,821,011 7,539,274 7,762,061 8,301,234 6,475,467 12.92%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div - - - - 49,217 - - -
Div Payout % - - - - 5.92% - - -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 7,768,825 7,633,503 7,821,011 7,539,274 7,762,061 8,301,234 6,475,467 12.92%
NOSH 5,510,977 4,819,131 4,860,790 4,717,058 4,921,730 4,961,885 4,788,130 9.83%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin -1.30% 4.96% 6.66% 4.98% 10.81% 19.96% 8.11% -
ROE -2.28% 2.54% 2.28% 0.74% 10.71% 13.69% 2.49% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 163.61 135.61 90.38 45.28 193.31 146.55 105.70 33.84%
EPS -3.22 4.03 3.67 1.19 16.91 22.91 3.37 -
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.4097 1.584 1.609 1.5983 1.5771 1.673 1.3524 2.80%
Adjusted Per Share Value based on latest NOSH - 4,717,058
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 154.17 111.74 75.11 36.52 162.67 124.33 86.54 47.00%
EPS -3.03 3.32 3.05 0.96 14.22 19.44 2.76 -
DPS 0.00 0.00 0.00 0.00 0.84 0.00 0.00 -
NAPS 1.3283 1.3052 1.3373 1.2891 1.3272 1.4194 1.1072 12.91%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 0.385 0.365 0.415 0.39 0.435 0.405 0.51 -
P/RPS 0.24 0.27 0.46 0.86 0.23 0.28 0.48 -37.03%
P/EPS -11.97 9.06 11.31 32.77 2.57 1.77 15.13 -
EY -8.35 11.04 8.84 3.05 38.85 56.57 6.61 -
DY 0.00 0.00 0.00 0.00 2.30 0.00 0.00 -
P/NAPS 0.27 0.23 0.26 0.24 0.28 0.24 0.38 -20.39%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/06/16 29/03/16 29/12/15 29/09/15 30/06/15 27/03/15 30/12/14 -
Price 0.36 0.405 0.385 0.36 0.41 0.44 0.395 -
P/RPS 0.22 0.30 0.43 0.80 0.21 0.30 0.37 -29.31%
P/EPS -11.19 10.05 10.49 30.25 2.43 1.92 11.72 -
EY -8.93 9.95 9.53 3.31 41.21 52.07 8.53 -
DY 0.00 0.00 0.00 0.00 2.44 0.00 0.00 -
P/NAPS 0.26 0.26 0.24 0.23 0.26 0.26 0.29 -7.02%

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