Highlights

[BJCORP] YoY Quarter Result on 2007-04-30 [#4]

Stock [BJCORP]: BERJAYA CORP BHD
Announcement Date 29-Jun-2007
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2007
Quarter 30-Apr-2007  [#4]
Profit Trend QoQ -     292.57%    YoY -     131.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 1,887,705 1,509,617 1,423,548 512,168 733,614 655,340 834,402 14.57%
  YoY % 25.05% 6.05% 177.95% -30.19% 11.94% -21.46% -
  Horiz. % 226.23% 180.92% 170.61% 61.38% 87.92% 78.54% 100.00%
PBT 297,765 -37,521 495,168 59,107 -148,902 -56,583 12,215 70.24%
  YoY % 893.60% -107.58% 737.75% 139.70% -163.16% -563.23% -
  Horiz. % 2,437.70% -307.17% 4,053.77% 483.89% -1,219.01% -463.23% 100.00%
Tax -45,112 -35,714 31,185 38,999 -56,244 -24,257 -35,898 3.88%
  YoY % -26.31% -214.52% -20.04% 169.34% -131.87% 32.43% -
  Horiz. % 125.67% 99.49% -86.87% -108.64% 156.68% 67.57% 100.00%
NP 252,653 -73,235 526,353 98,106 -205,146 -80,840 -23,683 -
  YoY % 444.99% -113.91% 436.51% 147.82% -153.77% -241.34% -
  Horiz. % -1,066.81% 309.23% -2,222.49% -414.25% 866.22% 341.34% 100.00%
NP to SH 143,851 -113,906 235,892 64,743 -205,146 -80,840 -23,683 -
  YoY % 226.29% -148.29% 264.35% 131.56% -153.77% -241.34% -
  Horiz. % -607.40% 480.96% -996.04% -273.37% 866.22% 341.34% 100.00%
Tax Rate 15.15 % - % -6.30 % -65.98 % - % - % 293.88 % -38.98%
  YoY % 0.00% 0.00% 90.45% 0.00% 0.00% 0.00% -
  Horiz. % 5.16% 0.00% -2.14% -22.45% 0.00% 0.00% 100.00%
Total Cost 1,635,052 1,582,852 897,195 414,062 938,760 736,180 858,085 11.34%
  YoY % 3.30% 76.42% 116.68% -55.89% 27.52% -14.21% -
  Horiz. % 190.55% 184.46% 104.56% 48.25% 109.40% 85.79% 100.00%
Net Worth 5,954,701 5,895,121 5,973,946 3,776,425 1,162,493 -925,019 -1,271,837 -
  YoY % 1.01% -1.32% 58.19% 224.86% 225.67% 27.27% -
  Horiz. % -468.20% -463.51% -469.71% -296.93% -91.40% 72.73% 100.00%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div 42,503 38,875 74,413 - - - - -
  YoY % 9.33% -47.76% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 57.12% 52.24% 100.00% - - - -
Div Payout % 29.55 % - % 31.55 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 93.66% 0.00% 100.00% - - - -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 5,954,701 5,895,121 5,973,946 3,776,425 1,162,493 -925,019 -1,271,837 -
  YoY % 1.01% -1.32% 58.19% 224.86% 225.67% 27.27% -
  Horiz. % -468.20% -463.51% -469.71% -296.93% -91.40% 72.73% 100.00%
NOSH 4,250,322 3,887,576 3,720,693 3,742,369 1,809,047 1,497,037 1,498,924 18.96%
  YoY % 9.33% 4.49% -0.58% 106.87% 20.84% -0.13% -
  Horiz. % 283.56% 259.36% 248.22% 249.67% 120.69% 99.87% 100.00%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 13.38 % -4.85 % 36.97 % 19.16 % -27.96 % -12.34 % -2.84 % -
  YoY % 375.88% -113.12% 92.95% 168.53% -126.58% -334.51% -
  Horiz. % -471.13% 170.77% -1,301.76% -674.65% 984.51% 434.51% 100.00%
ROE 2.42 % -1.93 % 3.95 % 1.71 % -17.65 % 0.00 % 0.00 % -
  YoY % 225.39% -148.86% 130.99% 109.69% 0.00% 0.00% -
  Horiz. % -13.71% 10.93% -22.38% -9.69% 100.00% - -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 44.41 38.83 38.26 13.69 40.55 43.78 55.67 -3.69%
  YoY % 14.37% 1.49% 179.47% -66.24% -7.38% -21.36% -
  Horiz. % 79.77% 69.75% 68.73% 24.59% 72.84% 78.64% 100.00%
EPS 3.39 -2.93 6.34 2.03 -11.34 -5.40 -1.58 -
  YoY % 215.70% -146.21% 212.32% 117.90% -110.00% -241.77% -
  Horiz. % -214.56% 185.44% -401.27% -128.48% 717.72% 341.77% 100.00%
DPS 1.00 1.00 2.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 50.00% 100.00% - - - -
NAPS 1.4010 1.5164 1.6056 1.0091 0.6426 -0.6179 -0.8485 -
  YoY % -7.61% -5.56% 59.11% 57.03% 204.00% 27.18% -
  Horiz. % -165.11% -178.72% -189.23% -118.93% -75.73% 72.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,924
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 36.20 28.95 27.30 9.82 14.07 12.57 16.00 14.57%
  YoY % 25.04% 6.04% 178.00% -30.21% 11.93% -21.44% -
  Horiz. % 226.25% 180.94% 170.62% 61.38% 87.94% 78.56% 100.00%
EPS 2.76 -2.18 4.52 1.24 -3.93 -1.55 -0.45 -
  YoY % 226.61% -148.23% 264.52% 131.55% -153.55% -244.44% -
  Horiz. % -613.33% 484.44% -1,004.44% -275.56% 873.33% 344.44% 100.00%
DPS 0.82 0.75 1.43 0.00 0.00 0.00 0.00 -
  YoY % 9.33% -47.55% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 57.34% 52.45% 100.00% - - - -
NAPS 1.1419 1.1304 1.1455 0.7242 0.2229 -0.1774 -0.2439 -
  YoY % 1.02% -1.32% 58.17% 224.90% 225.65% 27.27% -
  Horiz. % -468.18% -463.47% -469.66% -296.92% -91.39% 72.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 1.7100 0.8400 1.1100 0.4100 0.1200 0.1000 0.1400 -
P/RPS 3.85 2.16 2.90 3.00 0.30 0.23 0.25 57.70%
  YoY % 78.24% -25.52% -3.33% 900.00% 30.43% -8.00% -
  Horiz. % 1,540.00% 864.00% 1,160.00% 1,200.00% 120.00% 92.00% 100.00%
P/EPS 50.52 -28.67 17.51 23.70 -1.06 -1.85 -8.86 -
  YoY % 276.21% -263.74% -26.12% 2,335.85% 42.70% 79.12% -
  Horiz. % -570.20% 323.59% -197.63% -267.49% 11.96% 20.88% 100.00%
EY 1.98 -3.49 5.71 4.22 -94.50 -54.00 -11.29 -
  YoY % 156.73% -161.12% 35.31% 104.47% -75.00% -378.30% -
  Horiz. % -17.54% 30.91% -50.58% -37.38% 837.02% 478.30% 100.00%
DY 0.58 1.19 1.80 0.00 0.00 0.00 0.00 -
  YoY % -51.26% -33.89% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 32.22% 66.11% 100.00% - - - -
P/NAPS 1.22 0.55 0.69 0.41 0.19 0.00 0.00 -
  YoY % 121.82% -20.29% 68.29% 115.79% 0.00% 0.00% -
  Horiz. % 642.11% 289.47% 363.16% 215.79% 100.00% - -
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/06/10 29/06/09 30/06/08 29/06/07 28/06/06 29/06/05 30/06/04 -
Price 1.2700 0.9300 0.9200 0.4600 0.1200 0.0900 0.1000 -
P/RPS 2.86 2.39 2.40 3.36 0.30 0.21 0.18 58.52%
  YoY % 19.67% -0.42% -28.57% 1,020.00% 42.86% 16.67% -
  Horiz. % 1,588.89% 1,327.78% 1,333.33% 1,866.67% 166.67% 116.67% 100.00%
P/EPS 37.52 -31.74 14.51 26.59 -1.06 -1.67 -6.33 -
  YoY % 218.21% -318.75% -45.43% 2,608.49% 36.53% 73.62% -
  Horiz. % -592.73% 501.42% -229.23% -420.06% 16.75% 26.38% 100.00%
EY 2.66 -3.15 6.89 3.76 -94.50 -60.00 -15.80 -
  YoY % 184.44% -145.72% 83.24% 103.98% -57.50% -279.75% -
  Horiz. % -16.84% 19.94% -43.61% -23.80% 598.10% 379.75% 100.00%
DY 0.79 1.08 2.17 0.00 0.00 0.00 0.00 -
  YoY % -26.85% -50.23% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 36.41% 49.77% 100.00% - - - -
P/NAPS 0.91 0.61 0.57 0.46 0.19 0.00 0.00 -
  YoY % 49.18% 7.02% 23.91% 142.11% 0.00% 0.00% -
  Horiz. % 478.95% 321.05% 300.00% 242.11% 100.00% - -

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

466  507  457  438 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.445+0.125 
 HLT-WA 0.655+0.30 
 BCMALL 0.355+0.13 
 LKL 0.85+0.295 
 KNM 0.25+0.035 
 K1-WC 0.295+0.155 
 NEXGRAM 0.025+0.01 
 FINTEC 0.065+0.015 
 CAREPLS 1.82+0.42 
 ARMADA 0.23+0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers