[BJCORP] QoQ Quarter Result on 31-Jan-2013 [#3]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
27-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- -94.9%
YoY- -93.27%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 1,773,349 2,019,596 2,053,017 1,766,910 1,767,061 1,804,111 1,809,936 -1.34%
PBT 170,599 261,042 165,075 96,882 168,736 165,209 161,796 3.58%
Tax -84,235 -102,171 -79,135 -60,408 -65,257 -68,424 -91,500 -5.35%
NP 86,364 158,871 85,940 36,474 103,479 96,785 70,296 14.66%
-
NP to SH 20,626 53,433 30,799 1,029 20,196 28,022 -6,536 -
-
Tax Rate 49.38% 39.14% 47.94% 62.35% 38.67% 41.42% 56.55% -
Total Cost 1,686,985 1,860,725 1,967,077 1,730,436 1,663,582 1,707,326 1,739,640 -2.02%
-
Net Worth 5,776,176 6,169,856 5,749,448 1,292,835 5,261,478 5,603,955 5,447,538 3.97%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - 45,292 - - - 43,573 -
Div Payout % - - 147.06% - - - 0.00% -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 5,776,176 6,169,856 5,749,448 1,292,835 5,261,478 5,603,955 5,447,538 3.97%
NOSH 4,483,912 4,728,584 4,529,264 1,028,999 4,207,500 4,447,936 4,357,333 1.92%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 4.87% 7.87% 4.19% 2.06% 5.86% 5.36% 3.88% -
ROE 0.36% 0.87% 0.54% 0.08% 0.38% 0.50% -0.12% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 39.55 42.71 45.33 171.71 42.00 40.56 41.54 -3.21%
EPS 0.46 1.13 0.68 0.10 0.48 0.63 -0.15 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.2882 1.3048 1.2694 1.2564 1.2505 1.2599 1.2502 2.01%
Adjusted Per Share Value based on latest NOSH - 1,028,999
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 29.74 33.87 34.43 29.63 29.64 30.26 30.36 -1.36%
EPS 0.35 0.90 0.52 0.02 0.34 0.47 -0.11 -
DPS 0.00 0.00 0.76 0.00 0.00 0.00 0.73 -
NAPS 0.9687 1.0348 0.9643 0.2168 0.8824 0.9399 0.9136 3.97%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.54 0.58 0.52 0.535 0.64 0.73 0.80 -
P/RPS 1.37 1.36 1.15 0.31 1.52 1.80 1.93 -20.37%
P/EPS 117.39 51.33 76.47 535.00 133.33 115.87 -533.33 -
EY 0.85 1.95 1.31 0.19 0.75 0.86 -0.19 -
DY 0.00 0.00 1.92 0.00 0.00 0.00 1.25 -
P/NAPS 0.42 0.44 0.41 0.43 0.51 0.58 0.64 -24.42%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 30/12/13 30/09/13 27/06/13 27/03/13 27/12/12 26/09/12 28/06/12 -
Price 0.60 0.585 0.585 0.515 0.56 0.64 0.78 -
P/RPS 1.52 1.37 1.29 0.30 1.33 1.58 1.88 -13.17%
P/EPS 130.43 51.77 86.03 515.00 116.67 101.59 -520.00 -
EY 0.77 1.93 1.16 0.19 0.86 0.98 -0.19 -
DY 0.00 0.00 1.71 0.00 0.00 0.00 1.28 -
P/NAPS 0.47 0.45 0.46 0.41 0.45 0.51 0.62 -16.81%

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