[BJCORP] QoQ Quarter Result on 31-Jul-2011 [#1]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
29-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jul-2011 [#1]
Profit Trend
QoQ- 161.15%
YoY- 115.67%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Quarter Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 1,809,936 1,807,013 1,698,163 1,787,757 1,872,772 1,777,238 1,719,909 3.46%
PBT 161,796 135,263 167,570 390,397 261,610 188,115 186,747 -9.12%
Tax -91,500 -46,111 -84,151 -47,320 -79,394 -66,319 -49,320 51.04%
NP 70,296 89,152 83,419 343,077 182,216 121,796 137,427 -36.06%
-
NP to SH -6,536 15,280 22,959 270,585 103,612 32,465 86,541 -
-
Tax Rate 56.55% 34.09% 50.22% 12.12% 30.35% 35.25% 26.41% -
Total Cost 1,739,640 1,717,861 1,614,744 1,444,680 1,690,556 1,655,442 1,582,482 6.52%
-
Net Worth 5,447,538 6,307,147 6,355,669 6,362,025 6,089,063 6,113,071 6,100,481 -7.27%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div 43,573 - - - 87,436 - - -
Div Payout % 0.00% - - - 84.39% - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 5,447,538 6,307,147 6,355,669 6,362,025 6,089,063 6,113,071 6,100,481 -7.27%
NOSH 4,357,333 4,365,714 4,415,192 4,371,324 4,371,814 4,387,162 4,392,944 -0.54%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 3.88% 4.93% 4.91% 19.19% 9.73% 6.85% 7.99% -
ROE -0.12% 0.24% 0.36% 4.25% 1.70% 0.53% 1.42% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 41.54 41.39 38.46 40.90 42.84 40.51 39.15 4.03%
EPS -0.15 0.35 0.52 6.19 2.37 0.74 1.97 -
DPS 1.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.2502 1.4447 1.4395 1.4554 1.3928 1.3934 1.3887 -6.77%
Adjusted Per Share Value based on latest NOSH - 4,371,324
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 30.36 30.31 28.48 29.98 31.41 29.81 28.85 3.46%
EPS -0.11 0.26 0.39 4.54 1.74 0.54 1.45 -
DPS 0.73 0.00 0.00 0.00 1.47 0.00 0.00 -
NAPS 0.9136 1.0578 1.0659 1.067 1.0212 1.0252 1.0231 -7.27%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.80 0.95 1.04 1.19 1.14 1.09 1.08 -
P/RPS 1.93 2.30 2.70 2.91 2.66 2.69 2.76 -21.23%
P/EPS -533.33 271.43 200.00 19.22 48.10 147.30 54.82 -
EY -0.19 0.37 0.50 5.20 2.08 0.68 1.82 -
DY 1.25 0.00 0.00 0.00 1.75 0.00 0.00 -
P/NAPS 0.64 0.66 0.72 0.82 0.82 0.78 0.78 -12.36%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 28/06/12 29/03/12 29/12/11 29/09/11 29/06/11 30/03/11 30/12/10 -
Price 0.78 0.93 0.95 0.96 1.20 1.09 1.11 -
P/RPS 1.88 2.25 2.47 2.35 2.80 2.69 2.84 -24.06%
P/EPS -520.00 265.71 182.69 15.51 50.63 147.30 56.35 -
EY -0.19 0.38 0.55 6.45 1.98 0.68 1.77 -
DY 1.28 0.00 0.00 0.00 1.67 0.00 0.00 -
P/NAPS 0.62 0.64 0.66 0.66 0.86 0.78 0.80 -15.64%

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