[BJCORP] QoQ Cumulative Quarter Result on 30-Sep-2022 [#1]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -130.15%
YoY- 72.32%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 9,635,592 7,078,229 4,578,347 2,243,190 8,210,201 5,863,406 3,441,855 99.01%
PBT 273,172 281,867 199,668 107,587 225,207 241,926 148,488 50.30%
Tax -257,136 -179,150 -119,394 -69,590 -199,768 -168,610 -89,698 102.18%
NP 16,036 102,717 80,274 37,997 25,439 73,316 58,790 -58.04%
-
NP to SH -117,298 -37,965 -41,220 -16,415 54,443 5,814 41,700 -
-
Tax Rate 94.13% 63.56% 59.80% 64.68% 88.70% 69.69% 60.41% -
Total Cost 9,619,556 6,975,512 4,498,073 2,205,193 8,184,762 5,790,090 3,383,065 101.09%
-
Net Worth 6,199,581 6,257,094 6,274,767 6,160,138 6,125,377 6,569,985 6,506,327 -3.17%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 6,199,581 6,257,094 6,274,767 6,160,138 6,125,377 6,569,985 6,506,327 -3.17%
NOSH 5,962,550 5,962,550 5,962,550 5,644,771 5,859,922 5,706,836 5,635,135 3.84%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 0.17% 1.45% 1.75% 1.69% 0.31% 1.25% 1.71% -
ROE -1.89% -0.61% -0.66% -0.27% 0.89% 0.09% 0.64% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 172.57 126.77 81.33 39.74 145.44 102.80 61.08 100.23%
EPS -2.09 -0.67 -0.73 -0.29 0.98 0.12 0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1103 1.1206 1.1147 1.0913 1.0851 1.1519 1.1546 -2.58%
Adjusted Per Share Value based on latest NOSH - 5,644,771
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 161.60 118.71 76.79 37.62 137.70 98.34 57.72 99.01%
EPS -1.97 -0.64 -0.69 -0.28 0.91 0.10 0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0398 1.0494 1.0524 1.0331 1.0273 1.1019 1.0912 -3.17%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.30 0.305 0.30 0.235 0.235 0.235 0.25 -
P/RPS 0.17 0.24 0.37 0.59 0.16 0.23 0.41 -44.48%
P/EPS -14.28 -44.86 -40.97 -80.81 24.37 230.54 33.78 -
EY -7.00 -2.23 -2.44 -1.24 4.10 0.43 2.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.27 0.22 0.22 0.20 0.22 14.67%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 30/05/23 28/02/23 30/11/22 30/08/22 30/05/22 28/02/22 -
Price 0.295 0.28 0.31 0.25 0.24 0.235 0.235 -
P/RPS 0.17 0.22 0.38 0.63 0.17 0.23 0.38 -41.59%
P/EPS -14.04 -41.18 -42.33 -85.97 24.88 230.54 31.76 -
EY -7.12 -2.43 -2.36 -1.16 4.02 0.43 3.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.25 0.28 0.23 0.22 0.20 0.20 22.21%

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