[BJRTAIL] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[BJRTAIL] BERJAYA RETAIL BHD
Announcement Date
13-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -56.54%
YoY- 34.27%
Quarter Report
Latest QR
Upcoming QR
BJRTAIL's Result
BJRTAIL's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,719,841 1,283,267 834,733 1,542,183 1,144,942 731,695 76.50%
PBT 70,904 47,713 26,238 60,057 40,362 18,615 143.30%
Tax -18,473 -8,943 -5,614 -12,601 -5,669 -3,255 217.16%
NP 52,431 38,770 20,624 47,456 34,693 15,360 126.20%
-
NP to SH 52,431 38,770 20,624 47,456 34,693 15,360 126.20%
-
Tax Rate 26.05% 18.74% 21.40% 20.98% 14.05% 17.49% -
Total Cost 1,667,410 1,244,497 814,109 1,494,727 1,110,249 716,335 75.36%
-
Net Worth 59,921 29,938 -388,568 -1,062,894 0 0 -
Dividend
31/12/10 30/09/10 30/06/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 59,921 29,938 -388,568 -1,062,894 0 0 -
NOSH 1,498,028 1,496,911 1,494,492 1,497,034 1,495,387 1,491,262 0.30%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.05% 3.02% 2.47% 3.08% 3.03% 2.10% -
ROE 87.50% 129.50% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 114.81 85.73 55.85 103.02 76.56 49.07 75.96%
EPS 3.50 2.59 1.38 3.17 2.32 1.03 125.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.02 -0.26 -0.71 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,489,803
31/12/10 30/09/10 30/06/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 114.97 85.79 55.80 103.10 76.54 48.91 76.51%
EPS 3.51 2.59 1.38 3.17 2.32 1.03 125.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0401 0.02 -0.2598 -0.7105 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 - - - - -
Price 0.47 0.40 0.00 0.00 0.00 0.00 -
P/RPS 0.41 0.47 0.00 0.00 0.00 0.00 -
P/EPS 13.43 15.44 0.00 0.00 0.00 0.00 -
EY 7.45 6.48 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.75 20.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 24/11/10 13/08/10 - - - -
Price 0.40 0.41 0.00 0.00 0.00 0.00 -
P/RPS 0.35 0.48 0.00 0.00 0.00 0.00 -
P/EPS 11.43 15.83 0.00 0.00 0.00 0.00 -
EY 8.75 6.32 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.00 20.50 0.00 0.00 0.00 0.00 -

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