[BJCORP] QoQ Quarter Result on 31-Jul-2013 [#1]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- 73.49%
YoY- 90.68%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 2,473,795 2,366,615 1,773,349 2,019,596 2,053,017 1,766,910 1,767,061 25.22%
PBT -103,474 162,914 170,599 261,042 165,075 96,882 168,736 -
Tax -88,114 -108,122 -84,235 -102,171 -79,135 -60,408 -65,257 22.23%
NP -191,588 54,792 86,364 158,871 85,940 36,474 103,479 -
-
NP to SH -250,454 15,973 20,626 53,433 30,799 1,029 20,196 -
-
Tax Rate - 66.37% 49.38% 39.14% 47.94% 62.35% 38.67% -
Total Cost 2,665,383 2,311,823 1,686,985 1,860,725 1,967,077 1,730,436 1,663,582 37.04%
-
Net Worth 6,366,047 5,155,772 5,776,176 6,169,856 5,749,448 1,292,835 5,261,478 13.58%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 51,322 - - - 45,292 - - -
Div Payout % 0.00% - - - 147.06% - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 6,366,047 5,155,772 5,776,176 6,169,856 5,749,448 1,292,835 5,261,478 13.58%
NOSH 5,132,253 3,895,853 4,483,912 4,728,584 4,529,264 1,028,999 4,207,500 14.20%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin -7.74% 2.32% 4.87% 7.87% 4.19% 2.06% 5.86% -
ROE -3.93% 0.31% 0.36% 0.87% 0.54% 0.08% 0.38% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 48.20 60.75 39.55 42.71 45.33 171.71 42.00 9.64%
EPS -4.88 0.41 0.46 1.13 0.68 0.10 0.48 -
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.2404 1.3234 1.2882 1.3048 1.2694 1.2564 1.2505 -0.54%
Adjusted Per Share Value based on latest NOSH - 4,728,584
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 41.49 39.69 29.74 33.87 34.43 29.63 29.64 25.21%
EPS -4.20 0.27 0.35 0.90 0.52 0.02 0.34 -
DPS 0.86 0.00 0.00 0.00 0.76 0.00 0.00 -
NAPS 1.0677 0.8647 0.9687 1.0348 0.9643 0.2168 0.8824 13.59%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.50 0.51 0.54 0.58 0.52 0.535 0.64 -
P/RPS 1.04 0.84 1.37 1.36 1.15 0.31 1.52 -22.40%
P/EPS -10.25 124.39 117.39 51.33 76.47 535.00 133.33 -
EY -9.76 0.80 0.85 1.95 1.31 0.19 0.75 -
DY 2.00 0.00 0.00 0.00 1.92 0.00 0.00 -
P/NAPS 0.40 0.39 0.42 0.44 0.41 0.43 0.51 -14.99%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/06/14 26/03/14 30/12/13 30/09/13 27/06/13 27/03/13 27/12/12 -
Price 0.525 0.525 0.60 0.585 0.585 0.515 0.56 -
P/RPS 1.09 0.86 1.52 1.37 1.29 0.30 1.33 -12.45%
P/EPS -10.76 128.05 130.43 51.77 86.03 515.00 116.67 -
EY -9.30 0.78 0.77 1.93 1.16 0.19 0.86 -
DY 1.90 0.00 0.00 0.00 1.71 0.00 0.00 -
P/NAPS 0.42 0.40 0.47 0.45 0.46 0.41 0.45 -4.50%

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