[BJCORP] QoQ Quarter Result on 31-Jul-2012 [#1]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
26-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- 528.73%
YoY- -89.64%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 2,053,017 1,766,910 1,767,061 1,804,111 1,809,936 1,807,013 1,698,163 13.49%
PBT 165,075 96,882 168,736 165,209 161,796 135,263 167,570 -0.99%
Tax -79,135 -60,408 -65,257 -68,424 -91,500 -46,111 -84,151 -4.01%
NP 85,940 36,474 103,479 96,785 70,296 89,152 83,419 2.00%
-
NP to SH 30,799 1,029 20,196 28,022 -6,536 15,280 22,959 21.65%
-
Tax Rate 47.94% 62.35% 38.67% 41.42% 56.55% 34.09% 50.22% -
Total Cost 1,967,077 1,730,436 1,663,582 1,707,326 1,739,640 1,717,861 1,614,744 14.07%
-
Net Worth 5,749,448 1,292,835 5,261,478 5,603,955 5,447,538 6,307,147 6,355,669 -6.47%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div 45,292 - - - 43,573 - - -
Div Payout % 147.06% - - - 0.00% - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 5,749,448 1,292,835 5,261,478 5,603,955 5,447,538 6,307,147 6,355,669 -6.47%
NOSH 4,529,264 1,028,999 4,207,500 4,447,936 4,357,333 4,365,714 4,415,192 1.71%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 4.19% 2.06% 5.86% 5.36% 3.88% 4.93% 4.91% -
ROE 0.54% 0.08% 0.38% 0.50% -0.12% 0.24% 0.36% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 45.33 171.71 42.00 40.56 41.54 41.39 38.46 11.59%
EPS 0.68 0.10 0.48 0.63 -0.15 0.35 0.52 19.60%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.2694 1.2564 1.2505 1.2599 1.2502 1.4447 1.4395 -8.04%
Adjusted Per Share Value based on latest NOSH - 4,447,936
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 35.10 30.21 30.21 30.85 30.95 30.90 29.04 13.48%
EPS 0.53 0.02 0.35 0.48 -0.11 0.26 0.39 22.71%
DPS 0.77 0.00 0.00 0.00 0.75 0.00 0.00 -
NAPS 0.9831 0.2211 0.8996 0.9582 0.9314 1.0784 1.0867 -6.46%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.52 0.535 0.64 0.73 0.80 0.95 1.04 -
P/RPS 1.15 0.31 1.52 1.80 1.93 2.30 2.70 -43.41%
P/EPS 76.47 535.00 133.33 115.87 -533.33 271.43 200.00 -47.35%
EY 1.31 0.19 0.75 0.86 -0.19 0.37 0.50 90.16%
DY 1.92 0.00 0.00 0.00 1.25 0.00 0.00 -
P/NAPS 0.41 0.43 0.51 0.58 0.64 0.66 0.72 -31.32%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 27/06/13 27/03/13 27/12/12 26/09/12 28/06/12 29/03/12 29/12/11 -
Price 0.585 0.515 0.56 0.64 0.78 0.93 0.95 -
P/RPS 1.29 0.30 1.33 1.58 1.88 2.25 2.47 -35.17%
P/EPS 86.03 515.00 116.67 101.59 -520.00 265.71 182.69 -39.49%
EY 1.16 0.19 0.86 0.98 -0.19 0.38 0.55 64.53%
DY 1.71 0.00 0.00 0.00 1.28 0.00 0.00 -
P/NAPS 0.46 0.41 0.45 0.51 0.62 0.64 0.66 -21.40%

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