[BJCORP] QoQ Annualized Quarter Result on 30-Apr-2009 [#4]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
29-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
30-Apr-2009 [#4]
Profit Trend
QoQ- -165.1%
YoY- -108.96%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 6,521,160 6,460,156 6,448,260 6,339,012 6,438,293 6,195,542 5,956,616 6.20%
PBT 412,770 719,554 731,244 274,561 443,620 431,350 547,296 -17.10%
Tax -237,286 -260,074 -285,328 -165,465 -203,801 -200,488 -202,956 10.94%
NP 175,484 459,480 445,916 109,096 239,818 230,862 344,340 -36.11%
-
NP to SH -85,970 183,456 159,604 -53,383 81,998 87,114 132,012 -
-
Tax Rate 57.49% 36.14% 39.02% 60.27% 45.94% 46.48% 37.08% -
Total Cost 6,345,676 6,000,676 6,002,344 6,229,916 6,198,474 5,964,680 5,612,276 8.50%
-
Net Worth 5,633,147 5,851,890 5,890,651 5,870,739 6,057,078 6,109,060 6,191,132 -6.08%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - - - 129,090 119,687 179,577 - -
Div Payout % - - - 0.00% 145.96% 206.14% - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 5,633,147 5,851,890 5,890,651 5,870,739 6,057,078 6,109,060 6,191,132 -6.08%
NOSH 4,015,359 3,952,911 3,930,769 3,853,455 3,819,813 3,820,789 3,837,558 3.05%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 2.69% 7.11% 6.92% 1.72% 3.72% 3.73% 5.78% -
ROE -1.53% 3.13% 2.71% -0.91% 1.35% 1.43% 2.13% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 162.41 163.43 164.05 164.50 168.55 162.15 155.22 3.05%
EPS -2.13 4.66 4.04 -1.39 2.15 2.28 3.44 -
DPS 0.00 0.00 0.00 3.35 3.13 4.70 0.00 -
NAPS 1.4029 1.4804 1.4986 1.5235 1.5857 1.5989 1.6133 -8.87%
Adjusted Per Share Value based on latest NOSH - 3,887,576
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 109.37 108.35 108.15 106.31 107.98 103.91 99.90 6.20%
EPS -1.44 3.08 2.68 -0.90 1.38 1.46 2.21 -
DPS 0.00 0.00 0.00 2.17 2.01 3.01 0.00 -
NAPS 0.9448 0.9814 0.9879 0.9846 1.0159 1.0246 1.0383 -6.08%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 1.23 1.18 0.93 0.84 0.51 0.57 0.87 -
P/RPS 0.76 0.72 0.57 0.51 0.30 0.35 0.56 22.51%
P/EPS -57.45 25.43 22.90 -60.64 23.76 25.00 25.29 -
EY -1.74 3.93 4.37 -1.65 4.21 4.00 3.95 -
DY 0.00 0.00 0.00 3.99 6.14 8.25 0.00 -
P/NAPS 0.88 0.80 0.62 0.55 0.32 0.36 0.54 38.35%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 31/03/10 23/12/09 29/09/09 29/06/09 30/03/09 23/12/08 25/09/08 -
Price 1.75 1.21 0.98 0.93 0.52 0.57 0.66 -
P/RPS 1.08 0.74 0.60 0.57 0.31 0.35 0.43 84.46%
P/EPS -81.74 26.07 24.14 -67.13 24.22 25.00 19.19 -
EY -1.22 3.84 4.14 -1.49 4.13 4.00 5.21 -
DY 0.00 0.00 0.00 3.60 6.03 8.25 0.00 -
P/NAPS 1.25 0.82 0.65 0.61 0.33 0.36 0.41 109.83%

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