[BJFOOD] QoQ Quarter Result on 30-Apr-2011 [#4]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
09-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
30-Apr-2011 [#4]
Profit Trend
QoQ- -41.76%
YoY- -14.36%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 26,164 18,177 20,117 17,752 21,071 15,732 17,383 31.23%
PBT 5,476 1,832 3,843 2,470 5,406 2,004 3,093 46.19%
Tax -1,171 -208 -985 35 -1,105 -500 -500 76.08%
NP 4,305 1,624 2,858 2,505 4,301 1,504 2,593 40.08%
-
NP to SH 4,300 1,624 2,858 2,505 4,301 1,504 2,593 39.97%
-
Tax Rate 21.38% 11.35% 25.63% -1.42% 20.44% 24.95% 16.17% -
Total Cost 21,859 16,553 17,259 15,247 16,770 14,228 14,790 29.65%
-
Net Worth 52,948 51,554 49,709 50,807 48,216 0 0 -
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - 2,849 - 4,245 - - - -
Div Payout % - 175.44% - 169.49% - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 52,948 51,554 49,709 50,807 48,216 0 0 -
NOSH 141,914 142,456 142,189 141,525 141,480 141,886 141,693 0.10%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 16.45% 8.93% 14.21% 14.11% 20.41% 9.56% 14.92% -
ROE 8.12% 3.15% 5.75% 4.93% 8.92% 0.00% 0.00% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 18.44 12.76 14.15 12.54 14.89 11.09 12.27 31.10%
EPS 3.03 1.14 2.01 1.77 3.04 1.06 1.83 39.82%
DPS 0.00 2.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.3731 0.3619 0.3496 0.359 0.3408 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 141,525
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 1.34 0.93 1.03 0.91 1.08 0.81 0.89 31.26%
EPS 0.22 0.08 0.15 0.13 0.22 0.08 0.13 41.87%
DPS 0.00 0.15 0.00 0.22 0.00 0.00 0.00 -
NAPS 0.0272 0.0265 0.0255 0.0261 0.0248 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 - - - -
Price 1.07 0.89 0.88 0.905 0.00 0.00 0.00 -
P/RPS 5.80 6.98 6.22 7.21 0.00 0.00 0.00 -
P/EPS 35.31 78.07 43.78 51.13 0.00 0.00 0.00 -
EY 2.83 1.28 2.28 1.96 0.00 0.00 0.00 -
DY 0.00 2.25 0.00 3.31 0.00 0.00 0.00 -
P/NAPS 2.87 2.46 2.52 2.52 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 08/03/12 08/12/11 08/09/11 09/06/11 03/03/11 - - -
Price 1.08 0.99 0.855 0.885 0.00 0.00 0.00 -
P/RPS 5.86 7.76 6.04 7.06 0.00 0.00 0.00 -
P/EPS 35.64 86.84 42.54 50.00 0.00 0.00 0.00 -
EY 2.81 1.15 2.35 2.00 0.00 0.00 0.00 -
DY 0.00 2.02 0.00 3.39 0.00 0.00 0.00 -
P/NAPS 2.89 2.74 2.45 2.47 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