[BJCORP] QoQ Cumulative Quarter Result on 31-Jul-2016 [#1]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
30-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jul-2016 [#1]
Profit Trend
QoQ- 64.63%
YoY- -211.66%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Cumulative Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 9,138,002 6,903,223 4,681,918 2,224,408 9,016,774 6,535,044 4,392,949 63.02%
PBT 626,167 563,952 480,097 71,608 293,737 591,195 472,772 20.62%
Tax -326,482 -270,093 -213,571 -113,843 -410,826 -266,909 -180,385 48.56%
NP 299,685 293,859 266,526 -42,235 -117,089 324,286 292,387 1.65%
-
NP to SH 139,952 136,714 113,828 -62,677 -177,223 194,211 178,391 -14.95%
-
Tax Rate 52.14% 47.89% 44.48% 158.98% 139.86% 45.15% 38.15% -
Total Cost 8,838,317 6,609,364 4,415,392 2,266,643 9,133,863 6,210,758 4,100,562 66.93%
-
Net Worth 7,878,971 7,108,154 8,484,150 8,530,283 7,768,825 7,633,503 7,821,011 0.49%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 7,878,971 7,108,154 8,484,150 8,530,283 7,768,825 7,633,503 7,821,011 0.49%
NOSH 4,923,591 4,923,591 4,923,591 5,646,576 5,510,977 4,819,131 4,860,790 0.86%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 3.28% 4.26% 5.69% -1.90% -1.30% 4.96% 6.66% -
ROE 1.78% 1.92% 1.34% -0.73% -2.28% 2.54% 2.28% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 162.50 147.34 85.41 39.39 163.61 135.61 90.38 47.91%
EPS 2.76 2.67 2.21 -1.11 -3.22 4.03 3.67 -17.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4011 1.5171 1.5478 1.5107 1.4097 1.584 1.609 -8.81%
Adjusted Per Share Value based on latest NOSH - 5,646,576
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 153.26 115.78 78.52 37.31 151.22 109.60 73.68 63.02%
EPS 2.35 2.29 1.91 -1.05 -2.97 3.26 2.99 -14.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3214 1.1921 1.4229 1.4306 1.3029 1.2802 1.3117 0.49%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 0.35 0.38 0.325 0.35 0.385 0.365 0.415 -
P/RPS 0.22 0.26 0.38 0.89 0.24 0.27 0.46 -38.87%
P/EPS 14.06 13.02 15.65 -31.53 -11.97 9.06 11.31 15.63%
EY 7.11 7.68 6.39 -3.17 -8.35 11.04 8.84 -13.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.21 0.23 0.27 0.23 0.26 -2.58%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 29/06/17 30/03/17 29/12/16 30/09/16 29/06/16 29/03/16 29/12/15 -
Price 0.345 0.39 0.335 0.335 0.36 0.405 0.385 -
P/RPS 0.21 0.26 0.39 0.85 0.22 0.30 0.43 -38.01%
P/EPS 13.86 13.37 16.13 -30.18 -11.19 10.05 10.49 20.42%
EY 7.21 7.48 6.20 -3.31 -8.93 9.95 9.53 -16.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.22 0.22 0.26 0.26 0.24 2.76%

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