[BJCORP] YoY Annualized 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- 185.06%
YoY- 90.68%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 8,897,632 8,543,268 9,940,120 8,078,384 7,216,444 7,151,028 6,978,268 4.12%
PBT 286,432 735,340 801,200 1,044,168 660,836 1,561,588 951,132 -18.11%
Tax -455,372 -309,700 -426,672 -408,684 -273,696 -189,280 -201,572 14.53%
NP -168,940 425,640 374,528 635,484 387,140 1,372,308 749,560 -
-
NP to SH -250,708 224,532 33,128 213,732 112,088 1,082,340 501,852 -
-
Tax Rate 158.98% 42.12% 53.25% 39.14% 41.42% 12.12% 21.19% -
Total Cost 9,066,572 8,117,628 9,565,592 7,442,900 6,829,304 5,778,720 6,228,708 6.45%
-
Net Worth 8,530,283 7,539,274 4,508,858 6,169,856 5,603,955 6,362,025 6,229,150 5.37%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 8,530,283 7,539,274 4,508,858 6,169,856 5,603,955 6,362,025 6,229,150 5.37%
NOSH 5,646,576 4,717,058 3,450,833 4,728,584 4,447,936 4,371,324 4,356,353 4.41%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin -1.90% 4.98% 3.77% 7.87% 5.36% 19.19% 10.74% -
ROE -2.94% 2.98% 0.73% 3.46% 2.00% 17.01% 8.06% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 157.58 181.11 288.05 170.84 162.24 163.59 160.19 -0.27%
EPS -4.44 4.76 0.96 4.52 2.52 24.76 11.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5107 1.5983 1.3066 1.3048 1.2599 1.4554 1.4299 0.91%
Adjusted Per Share Value based on latest NOSH - 4,728,584
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 152.13 146.08 169.96 138.13 123.39 122.27 119.32 4.12%
EPS -4.29 3.84 0.57 3.65 1.92 18.51 8.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4585 1.2891 0.7709 1.0549 0.9582 1.0878 1.0651 5.37%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.35 0.39 0.505 0.58 0.73 1.19 1.08 -
P/RPS 0.22 0.22 0.18 0.34 0.45 0.73 0.67 -16.92%
P/EPS -7.88 8.19 52.60 12.83 28.97 4.81 9.38 -
EY -12.69 12.21 1.90 7.79 3.45 20.81 10.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.39 0.44 0.58 0.82 0.76 -18.04%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 30/09/16 29/09/15 29/09/14 30/09/13 26/09/12 29/09/11 29/09/10 -
Price 0.335 0.36 0.585 0.585 0.64 0.96 1.08 -
P/RPS 0.21 0.20 0.20 0.34 0.39 0.59 0.67 -17.56%
P/EPS -7.55 7.56 60.94 12.94 25.40 3.88 9.38 -
EY -13.25 13.22 1.64 7.73 3.94 25.79 10.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.23 0.45 0.45 0.51 0.66 0.76 -18.65%

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