[BJCORP] QoQ Quarter Result on 30-Apr-2012 [#4]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
28-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
30-Apr-2012 [#4]
Profit Trend
QoQ- -142.77%
YoY- -106.31%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 1,766,910 1,767,061 1,804,111 1,809,936 1,807,013 1,698,163 1,787,757 -0.77%
PBT 96,882 168,736 165,209 161,796 135,263 167,570 390,397 -60.34%
Tax -60,408 -65,257 -68,424 -91,500 -46,111 -84,151 -47,320 17.59%
NP 36,474 103,479 96,785 70,296 89,152 83,419 343,077 -77.40%
-
NP to SH 1,029 20,196 28,022 -6,536 15,280 22,959 270,585 -97.52%
-
Tax Rate 62.35% 38.67% 41.42% 56.55% 34.09% 50.22% 12.12% -
Total Cost 1,730,436 1,663,582 1,707,326 1,739,640 1,717,861 1,614,744 1,444,680 12.72%
-
Net Worth 1,292,835 5,261,478 5,603,955 5,447,538 6,307,147 6,355,669 6,362,025 -65.26%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - 43,573 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 1,292,835 5,261,478 5,603,955 5,447,538 6,307,147 6,355,669 6,362,025 -65.26%
NOSH 1,028,999 4,207,500 4,447,936 4,357,333 4,365,714 4,415,192 4,371,324 -61.70%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 2.06% 5.86% 5.36% 3.88% 4.93% 4.91% 19.19% -
ROE 0.08% 0.38% 0.50% -0.12% 0.24% 0.36% 4.25% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 171.71 42.00 40.56 41.54 41.39 38.46 40.90 159.11%
EPS 0.10 0.48 0.63 -0.15 0.35 0.52 6.19 -93.52%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.2564 1.2505 1.2599 1.2502 1.4447 1.4395 1.4554 -9.29%
Adjusted Per Share Value based on latest NOSH - 4,357,333
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 29.63 29.64 30.26 30.36 30.31 28.48 29.98 -0.77%
EPS 0.02 0.34 0.47 -0.11 0.26 0.39 4.54 -97.26%
DPS 0.00 0.00 0.00 0.73 0.00 0.00 0.00 -
NAPS 0.2168 0.8824 0.9399 0.9136 1.0578 1.0659 1.067 -65.27%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.535 0.64 0.73 0.80 0.95 1.04 1.19 -
P/RPS 0.31 1.52 1.80 1.93 2.30 2.70 2.91 -77.37%
P/EPS 535.00 133.33 115.87 -533.33 271.43 200.00 19.22 809.26%
EY 0.19 0.75 0.86 -0.19 0.37 0.50 5.20 -88.87%
DY 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
P/NAPS 0.43 0.51 0.58 0.64 0.66 0.72 0.82 -34.84%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 27/03/13 27/12/12 26/09/12 28/06/12 29/03/12 29/12/11 29/09/11 -
Price 0.515 0.56 0.64 0.78 0.93 0.95 0.96 -
P/RPS 0.30 1.33 1.58 1.88 2.25 2.47 2.35 -74.48%
P/EPS 515.00 116.67 101.59 -520.00 265.71 182.69 15.51 922.16%
EY 0.19 0.86 0.98 -0.19 0.38 0.55 6.45 -90.35%
DY 0.00 0.00 0.00 1.28 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.51 0.62 0.64 0.66 0.66 -27.09%

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