[BJCORP] QoQ Cumulative Quarter Result on 30-Jun-2021 [#4]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- -123.62%
YoY- -259.87%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 5,863,406 3,441,855 1,386,155 7,460,097 5,705,205 3,884,266 1,943,623 108.92%
PBT 241,926 148,488 -83,170 -189,507 18,597 46,758 10,883 692.09%
Tax -168,610 -89,698 -13,515 -220,217 -155,999 -99,666 -44,841 142.00%
NP 73,316 58,790 -96,685 -409,724 -137,402 -52,908 -33,958 -
-
NP to SH 5,814 41,700 -59,311 -438,798 -196,224 -108,659 -58,952 -
-
Tax Rate 69.69% 60.41% - - 838.84% 213.15% 412.03% -
Total Cost 5,790,090 3,383,065 1,482,840 7,869,821 5,842,607 3,937,174 1,977,581 104.79%
-
Net Worth 6,569,985 6,506,327 6,451,488 6,534,844 6,723,821 6,942,997 7,018,142 -4.30%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 6,569,985 6,506,327 6,451,488 6,534,844 6,723,821 6,942,997 7,018,142 -4.30%
NOSH 5,706,836 5,635,135 5,395,077 5,333,493 5,255,477 5,255,477 5,214,924 6.19%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 1.25% 1.71% -6.98% -5.49% -2.41% -1.36% -1.75% -
ROE 0.09% 0.64% -0.92% -6.71% -2.92% -1.57% -0.84% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 102.80 61.08 24.28 130.67 99.93 67.96 34.57 106.92%
EPS 0.12 0.74 -1.03 -7.67 -3.40 -1.88 -1.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1519 1.1546 1.13 1.1446 1.1777 1.2147 1.2483 -5.22%
Adjusted Per Share Value based on latest NOSH - 5,333,493
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 98.34 57.72 23.25 125.12 95.68 65.14 32.60 108.91%
EPS 0.10 0.70 -0.99 -7.36 -3.29 -1.82 -0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1019 1.0912 1.082 1.096 1.1277 1.1644 1.177 -4.30%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.235 0.25 0.26 0.265 0.455 0.19 0.18 -
P/RPS 0.23 0.41 1.07 0.20 0.46 0.28 0.52 -41.97%
P/EPS 230.54 33.78 -25.03 -3.45 -13.24 -9.99 -17.17 -
EY 0.43 2.96 -4.00 -29.00 -7.55 -10.01 -5.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.23 0.23 0.39 0.16 0.14 26.87%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 28/02/22 30/11/21 29/09/21 27/05/21 25/02/21 26/11/20 -
Price 0.235 0.235 0.255 0.255 0.295 0.18 0.185 -
P/RPS 0.23 0.38 1.05 0.20 0.30 0.26 0.54 -43.41%
P/EPS 230.54 31.76 -24.55 -3.32 -8.58 -9.47 -17.64 -
EY 0.43 3.15 -4.07 -30.14 -11.65 -10.56 -5.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.20 0.23 0.22 0.25 0.15 0.15 21.16%

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