[BJRTAIL] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[BJRTAIL] BERJAYA RETAIL BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -33.77%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJRTAIL's Result
BJRTAIL's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 436,574 448,534 418,918 397,241 413,144 363,671 12.91%
PBT 23,191 21,475 9,992 19,695 21,747 11,436 60.00%
Tax -9,530 -3,329 -2,394 -6,932 -2,475 -2,253 160.86%
NP 13,661 18,146 7,598 12,763 19,272 9,183 30.22%
-
NP to SH 13,661 18,146 7,598 12,763 19,272 9,183 30.22%
-
Tax Rate 41.09% 15.50% 23.96% 35.20% 11.38% 19.70% -
Total Cost 422,913 430,388 411,320 384,478 393,872 354,488 12.45%
-
Net Worth 60,048 29,993 -387,349 -1,066,085 0 0 -
Dividend
31/12/10 30/09/10 30/06/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 60,048 29,993 -387,349 -1,066,085 0 0 -
NOSH 1,501,208 1,499,669 1,489,803 1,501,529 1,493,953 1,505,409 -0.18%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.13% 4.05% 1.81% 3.21% 4.66% 2.53% -
ROE 22.75% 60.50% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 29.08 29.91 28.12 26.46 27.65 24.16 13.11%
EPS 0.91 1.21 0.51 0.85 1.29 0.61 30.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.02 -0.26 -0.71 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,501,529
31/12/10 30/09/10 30/06/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 29.19 29.98 28.00 26.56 27.62 24.31 12.93%
EPS 0.91 1.21 0.51 0.85 1.29 0.61 30.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0401 0.0201 -0.2589 -0.7127 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 - - - - -
Price 0.47 0.40 0.00 0.00 0.00 0.00 -
P/RPS 1.62 1.34 0.00 0.00 0.00 0.00 -
P/EPS 51.65 33.06 0.00 0.00 0.00 0.00 -
EY 1.94 3.02 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.75 20.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 24/11/10 13/08/10 - - - -
Price 0.40 0.41 0.00 0.00 0.00 0.00 -
P/RPS 1.38 1.37 0.00 0.00 0.00 0.00 -
P/EPS 43.96 33.88 0.00 0.00 0.00 0.00 -
EY 2.28 2.95 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.00 20.50 0.00 0.00 0.00 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