[BJCORP] QoQ Quarter Result on 31-Dec-2021 [#2]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 270.31%
YoY- 303.21%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 2,243,190 2,346,795 2,421,551 2,055,700 1,386,155 1,754,892 1,820,939 14.90%
PBT 107,587 -16,719 93,438 231,658 -83,170 -208,104 -28,161 -
Tax -69,590 -31,158 -78,912 -76,183 -13,515 -64,218 -56,333 15.11%
NP 37,997 -47,877 14,526 155,475 -96,685 -272,322 -84,494 -
-
NP to SH -16,415 48,629 -35,886 101,011 -59,311 -242,574 -87,565 -67.21%
-
Tax Rate 64.68% - 84.45% 32.89% - - - -
Total Cost 2,205,193 2,394,672 2,407,025 1,900,225 1,482,840 2,027,214 1,905,433 10.22%
-
Net Worth 6,160,138 6,125,377 6,569,985 6,589,113 6,451,488 6,534,844 6,723,821 -5.66%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 6,160,138 6,125,377 6,569,985 6,589,113 6,451,488 6,534,844 6,723,821 -5.66%
NOSH 5,644,771 5,859,922 5,706,836 5,706,836 5,395,077 5,333,493 5,255,477 4.87%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 1.69% -2.04% 0.60% 7.56% -6.98% -15.52% -4.64% -
ROE -0.27% 0.79% -0.55% 1.53% -0.92% -3.71% -1.30% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 39.74 41.57 42.46 36.02 24.28 30.74 31.89 15.78%
EPS -0.29 0.86 -0.62 1.77 -1.03 -4.23 -1.52 -66.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0913 1.0851 1.1519 1.1546 1.13 1.1446 1.1777 -4.94%
Adjusted Per Share Value based on latest NOSH - 5,706,836
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 37.62 39.36 40.61 34.48 23.25 29.43 30.54 14.89%
EPS -0.28 0.82 -0.60 1.69 -0.99 -4.07 -1.47 -66.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0331 1.0273 1.1019 1.1051 1.082 1.096 1.1277 -5.66%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.235 0.235 0.235 0.25 0.26 0.265 0.455 -
P/RPS 0.59 0.57 0.55 0.69 1.07 0.86 1.43 -44.54%
P/EPS -80.81 27.28 -37.35 14.12 -25.03 -6.24 -29.67 94.90%
EY -1.24 3.67 -2.68 7.08 -4.00 -16.03 -3.37 -48.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.22 0.20 0.22 0.23 0.23 0.39 -31.70%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 30/08/22 30/05/22 28/02/22 30/11/21 29/09/21 27/05/21 -
Price 0.25 0.24 0.235 0.235 0.255 0.255 0.295 -
P/RPS 0.63 0.58 0.55 0.65 1.05 0.83 0.92 -22.29%
P/EPS -85.97 27.86 -37.35 13.28 -24.55 -6.00 -19.23 171.13%
EY -1.16 3.59 -2.68 7.53 -4.07 -16.66 -5.20 -63.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.20 0.20 0.23 0.22 0.25 -5.40%

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