[BJRTAIL] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[BJRTAIL] BERJAYA RETAIL BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 125.87%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJRTAIL's Result
BJRTAIL's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,283,267 834,733 1,542,183 1,144,942 731,695 56.62%
PBT 47,713 26,238 60,057 40,362 18,615 112.07%
Tax -8,943 -5,614 -12,601 -5,669 -3,255 124.16%
NP 38,770 20,624 47,456 34,693 15,360 109.48%
-
NP to SH 38,770 20,624 47,456 34,693 15,360 109.48%
-
Tax Rate 18.74% 21.40% 20.98% 14.05% 17.49% -
Total Cost 1,244,497 814,109 1,494,727 1,110,249 716,335 55.44%
-
Net Worth 29,938 -388,568 -1,062,894 0 0 -
Dividend
30/09/10 30/06/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/10 30/06/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 29,938 -388,568 -1,062,894 0 0 -
NOSH 1,496,911 1,494,492 1,497,034 1,495,387 1,491,262 0.30%
Ratio Analysis
30/09/10 30/06/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.02% 2.47% 3.08% 3.03% 2.10% -
ROE 129.50% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/10 30/06/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 85.73 55.85 103.02 76.56 49.07 56.14%
EPS 2.59 1.38 3.17 2.32 1.03 108.85%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 -0.26 -0.71 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,493,953
30/09/10 30/06/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 85.79 55.80 103.10 76.54 48.91 56.64%
EPS 2.59 1.38 3.17 2.32 1.03 108.85%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 -0.2598 -0.7105 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/09/10 - - - - -
Price 0.40 0.00 0.00 0.00 0.00 -
P/RPS 0.47 0.00 0.00 0.00 0.00 -
P/EPS 15.44 0.00 0.00 0.00 0.00 -
EY 6.48 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 20.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/11/10 13/08/10 - - - -
Price 0.41 0.00 0.00 0.00 0.00 -
P/RPS 0.48 0.00 0.00 0.00 0.00 -
P/EPS 15.83 0.00 0.00 0.00 0.00 -
EY 6.32 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 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