[BJCORP] QoQ Cumulative Quarter Result on 31-Oct-2012 [#2]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
27-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Oct-2012 [#2]
Profit Trend
QoQ- 72.07%
YoY- -83.57%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Cumulative Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 2,019,596 7,376,047 5,338,082 3,571,172 1,804,111 7,055,417 5,292,933 -47.42%
PBT 261,042 575,262 430,827 333,945 165,209 849,197 693,230 -47.88%
Tax -102,171 -249,440 -194,089 -133,681 -68,424 -249,703 -177,582 -30.84%
NP 158,871 325,822 236,738 200,264 96,785 599,494 515,648 -54.41%
-
NP to SH 53,433 74,978 49,247 48,218 28,022 311,571 308,824 -68.98%
-
Tax Rate 39.14% 43.36% 45.05% 40.03% 41.42% 29.40% 25.62% -
Total Cost 1,860,725 7,050,225 5,101,344 3,370,908 1,707,326 6,455,923 4,777,285 -46.69%
-
Net Worth 6,169,856 5,393,575 5,113,547 5,432,126 5,603,955 5,590,347 6,328,482 -1.67%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - 42,352 - - - 44,001 - -
Div Payout % - 56.49% - - - 14.12% - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 6,169,856 5,393,575 5,113,547 5,432,126 5,603,955 5,590,347 6,328,482 -1.67%
NOSH 4,728,584 4,235,238 4,069,999 4,343,963 4,447,936 4,400,116 4,380,482 5.23%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 7.87% 4.42% 4.43% 5.61% 5.36% 8.50% 9.74% -
ROE 0.87% 1.39% 0.96% 0.89% 0.50% 5.57% 4.88% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 42.71 174.16 131.16 82.21 40.56 160.35 120.83 -50.03%
EPS 1.13 1.79 1.21 1.11 0.63 7.09 7.05 -70.52%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.3048 1.2735 1.2564 1.2505 1.2599 1.2705 1.4447 -6.57%
Adjusted Per Share Value based on latest NOSH - 4,207,500
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 33.87 123.71 89.53 59.89 30.26 118.33 88.77 -47.42%
EPS 0.90 1.26 0.83 0.81 0.47 5.23 5.18 -68.89%
DPS 0.00 0.71 0.00 0.00 0.00 0.74 0.00 -
NAPS 1.0348 0.9046 0.8576 0.911 0.9399 0.9376 1.0614 -1.67%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.58 0.52 0.535 0.64 0.73 0.80 0.95 -
P/RPS 1.36 0.30 0.41 0.78 1.80 0.50 0.79 43.68%
P/EPS 51.33 29.37 44.21 57.66 115.87 11.30 13.48 144.04%
EY 1.95 3.40 2.26 1.73 0.86 8.85 7.42 -59.00%
DY 0.00 1.92 0.00 0.00 0.00 1.25 0.00 -
P/NAPS 0.44 0.41 0.43 0.51 0.58 0.63 0.66 -23.70%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 30/09/13 27/06/13 27/03/13 27/12/12 26/09/12 28/06/12 29/03/12 -
Price 0.585 0.585 0.515 0.56 0.64 0.78 0.93 -
P/RPS 1.37 0.34 0.39 0.68 1.58 0.49 0.77 46.88%
P/EPS 51.77 33.04 42.56 50.45 101.59 11.02 13.19 149.02%
EY 1.93 3.03 2.35 1.98 0.98 9.08 7.58 -59.86%
DY 0.00 1.71 0.00 0.00 0.00 1.28 0.00 -
P/NAPS 0.45 0.46 0.41 0.45 0.51 0.61 0.64 -20.94%

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