[BJCORP] QoQ Cumulative Quarter Result on 31-Mar-2020 [#3]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
15-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 218.67%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 3,884,266 1,943,623 6,988,362 6,129,343 4,153,882 2,071,045 9,782,153 -45.82%
PBT 46,758 10,883 141,236 522,039 -16,043 45,621 429,075 -77.03%
Tax -99,666 -44,841 -242,243 -211,748 -117,414 -59,722 -303,357 -52.22%
NP -52,908 -33,958 -101,007 310,291 -133,457 -14,101 125,718 -
-
NP to SH -108,659 -58,952 -121,932 223,874 -188,647 -54,225 -112,183 -2.09%
-
Tax Rate 213.15% 412.03% 171.52% 40.56% - 130.91% 70.70% -
Total Cost 3,937,174 1,977,581 7,089,369 5,819,052 4,287,339 2,085,146 9,656,435 -44.86%
-
Net Worth 6,942,997 7,018,142 7,195,752 7,638,786 7,113,641 7,199,376 7,055,764 -1.06%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - 61,322 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 6,942,997 7,018,142 7,195,752 7,638,786 7,113,641 7,199,376 7,055,764 -1.06%
NOSH 5,255,477 5,214,924 5,214,924 5,214,924 5,214,924 5,214,924 5,214,924 0.51%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -1.36% -1.75% -1.45% 5.06% -3.21% -0.68% 1.29% -
ROE -1.57% -0.84% -1.69% 2.93% -2.65% -0.75% -1.59% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 67.96 34.57 123.08 103.98 70.25 35.03 171.54 -45.90%
EPS -1.88 -1.03 -1.99 3.86 -3.15 -0.89 -1.81 2.55%
DPS 0.00 0.00 1.08 0.00 0.00 0.00 0.00 -
NAPS 1.2147 1.2483 1.2673 1.2959 1.2031 1.2176 1.2373 -1.21%
Adjusted Per Share Value based on latest NOSH - 5,214,924
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 66.41 33.23 119.49 104.80 71.02 35.41 167.26 -45.82%
EPS -1.86 -1.01 -2.08 3.83 -3.23 -0.93 -1.92 -2.08%
DPS 0.00 0.00 1.05 0.00 0.00 0.00 0.00 -
NAPS 1.1871 1.20 1.2304 1.3061 1.2163 1.231 1.2064 -1.06%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.19 0.18 0.19 0.22 0.25 0.245 0.26 -
P/RPS 0.28 0.52 0.15 0.21 0.36 0.70 0.15 51.31%
P/EPS -9.99 -17.17 -8.85 5.79 -7.84 -26.72 -13.22 -16.96%
EY -10.01 -5.83 -11.30 17.26 -12.76 -3.74 -7.57 20.37%
DY 0.00 0.00 5.68 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.14 0.15 0.17 0.21 0.20 0.21 -16.51%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 26/11/20 28/08/20 15/06/20 26/02/20 28/11/19 28/08/19 -
Price 0.18 0.185 0.20 0.185 0.235 0.24 0.26 -
P/RPS 0.26 0.54 0.16 0.18 0.33 0.69 0.15 44.05%
P/EPS -9.47 -17.64 -9.31 4.87 -7.37 -26.17 -13.22 -19.85%
EY -10.56 -5.67 -10.74 20.53 -13.58 -3.82 -7.57 24.72%
DY 0.00 0.00 5.40 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.15 0.16 0.14 0.20 0.20 0.21 -20.01%

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