[BJCORP] QoQ TTM Result on 31-Dec-2022 [#2]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- -129.26%
YoY- 90.13%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 9,959,722 9,635,592 9,425,024 9,346,693 9,067,236 8,210,201 7,618,298 19.54%
PBT 267,574 273,172 265,148 276,387 415,964 225,207 33,822 296.53%
Tax -248,417 -257,136 -210,308 -229,464 -255,843 -199,768 -232,828 4.41%
NP 19,157 16,036 54,840 46,923 160,121 25,439 -199,006 -
-
NP to SH -85,116 -117,298 10,664 -28,477 97,339 54,443 -236,760 -49.40%
-
Tax Rate 92.84% 94.13% 79.32% 83.02% 61.51% 88.70% 688.39% -
Total Cost 9,940,565 9,619,556 9,370,184 9,299,770 8,907,115 8,184,762 7,817,304 17.35%
-
Net Worth 5,918,721 6,199,581 6,257,094 6,274,767 6,160,138 6,125,377 6,569,985 -6.71%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 80,405 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 5,918,721 6,199,581 6,257,094 6,274,767 6,160,138 6,125,377 6,569,985 -6.71%
NOSH 5,962,550 5,962,550 5,962,550 5,962,550 5,644,771 5,859,922 5,706,836 2.96%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 0.19% 0.17% 0.58% 0.50% 1.77% 0.31% -2.61% -
ROE -1.44% -1.89% 0.17% -0.45% 1.58% 0.89% -3.60% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 178.37 172.57 168.80 166.04 160.63 145.44 133.57 21.24%
EPS -1.52 -2.10 0.19 -0.51 1.72 0.96 -4.15 -48.77%
DPS 1.44 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.1103 1.1206 1.1147 1.0913 1.0851 1.1519 -5.38%
Adjusted Per Share Value based on latest NOSH - 5,962,550
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 167.04 161.60 158.07 156.76 152.07 137.70 127.77 19.54%
EPS -1.43 -1.97 0.18 -0.48 1.63 0.91 -3.97 -49.34%
DPS 1.35 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9926 1.0398 1.0494 1.0524 1.0331 1.0273 1.1019 -6.72%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.295 0.30 0.305 0.30 0.235 0.235 0.235 -
P/RPS 0.17 0.17 0.18 0.18 0.15 0.16 0.18 -3.73%
P/EPS -19.35 -14.28 159.70 -59.30 13.63 24.37 -5.66 126.76%
EY -5.17 -7.00 0.63 -1.69 7.34 4.10 -17.66 -55.87%
DY 4.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.27 0.27 0.22 0.22 0.20 25.12%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 29/08/23 30/05/23 28/02/23 30/11/22 30/08/22 30/05/22 -
Price 0.30 0.295 0.28 0.31 0.25 0.24 0.235 -
P/RPS 0.17 0.17 0.17 0.19 0.16 0.17 0.18 -3.73%
P/EPS -19.68 -14.04 146.61 -61.28 14.50 24.88 -5.66 129.33%
EY -5.08 -7.12 0.68 -1.63 6.90 4.02 -17.66 -56.39%
DY 4.80 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.25 0.28 0.23 0.22 0.20 25.12%

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