[BJCORP] QoQ TTM Result on 31-Jul-2017 [#1]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
28-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jul-2017 [#1]
Profit Trend
QoQ- 13.78%
YoY- 154.25%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
TTM Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 8,667,666 8,790,638 8,840,597 9,112,276 9,138,002 9,386,879 9,333,803 -4.82%
PBT -127,908 -22,645 54,864 616,812 626,167 97,857 132,425 -
Tax -261,802 -252,165 -240,700 -280,898 -326,482 -416,334 -446,336 -29.99%
NP -389,710 -274,810 -185,836 335,914 299,685 -318,477 -313,911 15.55%
-
NP to SH -377,073 -278,645 -163,257 159,233 139,952 -232,195 -239,261 35.53%
-
Tax Rate - - 438.72% 45.54% 52.14% 425.45% 337.05% -
Total Cost 9,057,376 9,065,448 9,026,433 8,776,362 8,838,317 9,705,356 9,647,714 -4.13%
-
Net Worth 7,454,965 7,463,400 7,638,850 7,816,550 7,878,971 7,108,154 8,484,150 -8.28%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div - - - - - 111,759 111,759 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 7,454,965 7,463,400 7,638,850 7,816,550 7,878,971 7,108,154 8,484,150 -8.28%
NOSH 4,923,591 4,923,591 4,923,591 4,923,591 4,923,591 4,923,591 4,923,591 0.00%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin -4.50% -3.13% -2.10% 3.69% 3.28% -3.39% -3.36% -
ROE -5.06% -3.73% -2.14% 2.04% 1.78% -3.27% -2.82% -
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 154.14 156.32 157.21 162.04 162.50 200.35 170.28 -6.44%
EPS -6.71 -4.96 -2.90 2.83 2.49 -4.96 -4.36 33.40%
DPS 0.00 0.00 0.00 0.00 0.00 2.39 2.04 -
NAPS 1.3257 1.3272 1.3584 1.39 1.4011 1.5171 1.5478 -9.83%
Adjusted Per Share Value based on latest NOSH - 4,923,591
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 148.20 150.30 151.16 155.80 156.24 160.50 159.59 -4.82%
EPS -6.45 -4.76 -2.79 2.72 2.39 -3.97 -4.09 35.59%
DPS 0.00 0.00 0.00 0.00 0.00 1.91 1.91 -
NAPS 1.2747 1.2761 1.3061 1.3365 1.3472 1.2154 1.4506 -8.27%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 0.29 0.34 0.335 0.33 0.35 0.38 0.325 -
P/RPS 0.19 0.22 0.21 0.20 0.22 0.19 0.19 0.00%
P/EPS -4.32 -6.86 -11.54 11.65 14.06 -7.67 -7.45 -30.53%
EY -23.12 -14.57 -8.67 8.58 7.11 -13.04 -13.43 43.78%
DY 0.00 0.00 0.00 0.00 0.00 6.28 6.27 -
P/NAPS 0.22 0.26 0.25 0.24 0.25 0.25 0.21 3.15%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 28/06/18 30/03/18 28/12/17 28/09/17 29/06/17 30/03/17 29/12/16 -
Price 0.295 0.315 0.35 0.355 0.345 0.39 0.335 -
P/RPS 0.19 0.20 0.22 0.22 0.21 0.19 0.20 -3.37%
P/EPS -4.40 -6.36 -12.06 12.54 13.86 -7.87 -7.67 -31.02%
EY -22.73 -15.73 -8.29 7.98 7.21 -12.71 -13.03 45.05%
DY 0.00 0.00 0.00 0.00 0.00 6.12 6.09 -
P/NAPS 0.22 0.24 0.26 0.26 0.25 0.26 0.22 0.00%

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