[BJCORP] YoY Quarter Result on 31-Jan-2011 [#3]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
30-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jan-2011 [#3]
Profit Trend
QoQ- -62.49%
YoY- 120.78%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Quarter Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 2,366,615 1,766,910 1,807,013 1,777,238 1,660,792 1,730,949 834,904 18.94%
PBT 162,914 96,882 135,263 188,115 -50,199 117,040 205,520 -3.79%
Tax -108,122 -60,408 -46,111 -66,319 -47,928 -52,607 -25,876 26.88%
NP 54,792 36,474 89,152 121,796 -98,127 64,433 179,644 -17.94%
-
NP to SH 15,973 1,029 15,280 32,465 -156,205 17,942 117,274 -28.24%
-
Tax Rate 66.37% 62.35% 34.09% 35.25% - 44.95% 12.59% -
Total Cost 2,311,823 1,730,436 1,717,861 1,655,442 1,758,919 1,666,516 655,260 23.35%
-
Net Worth 5,155,772 1,292,835 6,307,147 6,113,071 5,849,904 6,053,325 3,898,920 4.76%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 5,155,772 1,292,835 6,307,147 6,113,071 5,849,904 6,053,325 3,898,920 4.76%
NOSH 3,895,853 1,028,999 4,365,714 4,387,162 4,169,865 3,817,446 3,521,741 1.69%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 2.32% 2.06% 4.93% 6.85% -5.91% 3.72% 21.52% -
ROE 0.31% 0.08% 0.24% 0.53% -2.67% 0.30% 3.01% -
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 60.75 171.71 41.39 40.51 39.83 45.34 23.71 16.96%
EPS 0.41 0.10 0.35 0.74 -3.75 0.47 3.33 -29.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3234 1.2564 1.4447 1.3934 1.4029 1.5857 1.1071 3.01%
Adjusted Per Share Value based on latest NOSH - 4,387,162
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 40.47 30.21 30.90 30.39 28.40 29.60 14.28 18.94%
EPS 0.27 0.02 0.26 0.56 -2.67 0.31 2.01 -28.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8815 0.2211 1.0784 1.0452 1.0002 1.035 0.6666 4.76%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 -
Price 0.51 0.535 0.95 1.09 1.23 0.51 1.27 -
P/RPS 0.84 0.31 2.30 2.69 3.09 1.12 5.36 -26.55%
P/EPS 124.39 535.00 271.43 147.30 -32.83 108.51 38.14 21.75%
EY 0.80 0.19 0.37 0.68 -3.05 0.92 2.62 -17.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.43 0.66 0.78 0.88 0.32 1.15 -16.47%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 26/03/14 27/03/13 29/03/12 30/03/11 31/03/10 30/03/09 27/03/08 -
Price 0.525 0.515 0.93 1.09 1.75 0.52 1.10 -
P/RPS 0.86 0.30 2.25 2.69 4.39 1.15 4.64 -24.47%
P/EPS 128.05 515.00 265.71 147.30 -46.72 110.64 33.03 25.31%
EY 0.78 0.19 0.38 0.68 -2.14 0.90 3.03 -20.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.64 0.78 1.25 0.33 0.99 -14.00%

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