[BJCORP] QoQ Quarter Result on 31-Jul-2015 [#1]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
29-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jul-2015 [#1]
Profit Trend
QoQ- 120.41%
YoY- 577.77%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Quarter Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 2,483,656 2,168,229 2,257,132 2,135,817 2,322,318 2,210,479 2,576,050 -2.40%
PBT -466,095 118,423 288,937 183,835 -323,027 1,129,204 427,956 -
Tax -146,241 -86,524 -102,960 -77,425 -71,221 -88,282 -111,046 20.16%
NP -612,336 31,899 185,977 106,410 -394,248 1,040,922 316,910 -
-
NP to SH -368,909 15,820 122,258 56,133 -274,973 975,408 153,078 -
-
Tax Rate - 73.06% 35.63% 42.12% - 7.82% 25.95% -
Total Cost 3,095,992 2,136,330 2,071,155 2,029,407 2,716,566 1,169,557 2,259,140 23.40%
-
Net Worth 7,693,278 6,772,670 7,964,093 7,539,274 7,988,821 8,308,847 6,614,142 10.61%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div 111,759 - - - 50,361 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 7,693,278 6,772,670 7,964,093 7,539,274 7,988,821 8,308,847 6,614,142 10.61%
NOSH 5,174,039 4,275,675 4,949,716 4,717,058 5,036,135 4,966,435 4,890,670 3.82%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin -24.65% 1.47% 8.24% 4.98% -16.98% 47.09% 12.30% -
ROE -4.80% 0.23% 1.54% 0.74% -3.44% 11.74% 2.31% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 48.00 50.71 45.60 45.28 46.11 44.51 52.67 -6.00%
EPS -7.13 0.37 2.47 1.19 -5.46 19.64 3.13 -
DPS 2.16 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.4869 1.584 1.609 1.5983 1.5863 1.673 1.3524 6.53%
Adjusted Per Share Value based on latest NOSH - 4,717,058
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 42.47 37.07 38.59 36.52 39.71 37.80 44.05 -2.40%
EPS -6.31 0.27 2.09 0.96 -4.70 16.68 2.62 -
DPS 1.91 0.00 0.00 0.00 0.86 0.00 0.00 -
NAPS 1.3154 1.158 1.3617 1.2891 1.366 1.4207 1.1309 10.61%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 0.385 0.365 0.415 0.39 0.435 0.405 0.51 -
P/RPS 0.80 0.72 0.91 0.86 0.94 0.91 0.97 -12.06%
P/EPS -5.40 98.65 16.80 32.77 -7.97 2.06 16.29 -
EY -18.52 1.01 5.95 3.05 -12.55 48.49 6.14 -
DY 5.61 0.00 0.00 0.00 2.30 0.00 0.00 -
P/NAPS 0.26 0.23 0.26 0.24 0.27 0.24 0.38 -22.37%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/06/16 29/03/16 29/12/15 29/09/15 30/06/15 27/03/15 30/12/14 -
Price 0.36 0.405 0.385 0.36 0.41 0.44 0.395 -
P/RPS 0.75 0.80 0.84 0.80 0.89 0.99 0.75 0.00%
P/EPS -5.05 109.46 15.59 30.25 -7.51 2.24 12.62 -
EY -19.81 0.91 6.42 3.31 -13.32 44.64 7.92 -
DY 6.00 0.00 0.00 0.00 2.44 0.00 0.00 -
P/NAPS 0.24 0.26 0.24 0.23 0.26 0.26 0.29 -11.86%

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