[BJCORP] YoY Cumulative Quarter Result on 31-Jan-2016 [#3]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
29-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jan-2016 [#3]
Profit Trend
QoQ- 8.87%
YoY- -82.92%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Cumulative Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 6,143,231 6,555,859 6,903,223 6,535,044 7,271,559 6,159,560 5,338,082 2.36%
PBT 232,497 -84,860 563,952 591,195 1,757,460 594,555 430,827 -9.76%
Tax -202,254 -195,776 -270,093 -266,909 -305,996 -294,528 -194,089 0.68%
NP 30,243 -280,636 293,859 324,286 1,451,464 300,027 236,738 -29.02%
-
NP to SH -98,880 -281,883 136,714 194,211 1,136,768 90,032 49,247 -
-
Tax Rate 86.99% - 47.89% 45.15% 17.41% 49.54% 45.05% -
Total Cost 6,112,988 6,836,495 6,609,364 6,210,758 5,820,095 5,859,533 5,101,344 3.05%
-
Net Worth 7,206,384 7,463,400 7,108,154 7,633,503 8,301,234 5,957,417 5,113,547 5.88%
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 7,206,384 7,463,400 7,108,154 7,633,503 8,301,234 5,957,417 5,113,547 5.88%
NOSH 4,923,591 4,923,591 4,923,591 4,819,131 4,961,885 4,501,600 4,069,999 3.22%
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin 0.49% -4.28% 4.26% 4.96% 19.96% 4.87% 4.43% -
ROE -1.37% -3.78% 1.92% 2.54% 13.69% 1.51% 0.96% -
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 109.27 116.58 147.34 135.61 146.55 136.83 131.16 -2.99%
EPS -1.66 -4.87 2.67 4.03 22.91 2.00 1.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2818 1.3272 1.5171 1.584 1.673 1.3234 1.2564 0.33%
Adjusted Per Share Value based on latest NOSH - 4,275,675
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 105.04 112.09 118.03 111.74 124.33 105.32 91.27 2.36%
EPS -1.69 -4.82 2.34 3.32 19.44 1.54 0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2322 1.2761 1.2154 1.3052 1.4194 1.0186 0.8743 5.88%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 -
Price 0.275 0.34 0.38 0.365 0.405 0.51 0.535 -
P/RPS 0.25 0.29 0.26 0.27 0.28 0.37 0.41 -7.91%
P/EPS -15.64 -6.78 13.02 9.06 1.77 25.50 44.21 -
EY -6.40 -14.74 7.68 11.04 56.57 3.92 2.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.26 0.25 0.23 0.24 0.39 0.43 -11.25%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 28/03/19 30/03/18 30/03/17 29/03/16 27/03/15 26/03/14 27/03/13 -
Price 0.27 0.315 0.39 0.405 0.44 0.525 0.515 -
P/RPS 0.25 0.27 0.26 0.30 0.30 0.38 0.39 -7.14%
P/EPS -15.35 -6.28 13.37 10.05 1.92 26.25 42.56 -
EY -6.51 -15.91 7.48 9.95 52.07 3.81 2.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.24 0.26 0.26 0.26 0.40 0.41 -10.54%

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