[BJCORP] QoQ Annualized Quarter Result on 31-Jan-2006 [#3]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
30-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jan-2006 [#3]
Profit Trend
QoQ- -412.24%
YoY- -295.96%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 2,311,394 2,283,132 2,735,841 2,669,636 2,745,352 2,658,460 2,934,556 -14.67%
PBT 267,608 387,920 -484,077 -446,900 165,184 -7,324 371,024 -19.52%
Tax -130,908 -185,444 -172,270 -154,701 -282,630 -70,176 -219,812 -29.14%
NP 136,700 202,476 -656,347 -601,601 -117,446 -77,500 151,212 -6.48%
-
NP to SH 87,438 153,600 -656,347 -601,601 -117,446 -163,568 151,212 -30.52%
-
Tax Rate 48.92% 47.80% - - 171.10% - 59.24% -
Total Cost 2,174,694 2,080,656 3,392,188 3,271,237 2,862,798 2,735,960 2,783,344 -15.13%
-
Net Worth 0 0 637,401 1,020,575 117,921 -932,727 70,134 -
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 0 0 637,401 1,020,575 117,921 -932,727 70,134 -
NOSH 3,868,938 3,840,000 991,910 728,566 432,104 1,497,875 1,498,605 87.86%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 5.91% 8.87% -23.99% -22.53% -4.28% -2.92% 5.15% -
ROE 0.00% 0.00% -102.97% -58.95% -99.60% 0.00% 215.60% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 59.74 59.46 275.82 366.42 635.34 177.48 195.82 -54.58%
EPS 2.62 4.64 -66.17 -82.57 -27.18 -54.60 10.10 -59.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.6426 1.4008 0.2729 -0.6227 0.0468 -
Adjusted Per Share Value based on latest NOSH - 1,322,810
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 38.77 38.29 45.88 44.77 46.04 44.59 49.22 -14.67%
EPS 1.47 2.58 -11.01 -10.09 -1.97 -2.74 2.54 -30.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.1069 0.1712 0.0198 -0.1564 0.0118 -
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 0.20 0.13 0.12 0.14 0.09 0.09 0.10 -
P/RPS 0.33 0.22 0.04 0.04 0.01 0.05 0.05 250.64%
P/EPS 8.85 3.25 -0.18 -0.17 -0.33 -0.82 0.99 329.01%
EY 11.30 30.77 -551.42 -589.81 -302.00 -121.33 100.90 -76.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.19 0.10 0.33 0.00 2.14 -
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 28/12/06 13/10/06 28/06/06 30/03/06 27/12/05 29/09/05 29/06/05 -
Price 0.26 0.15 0.12 0.12 0.09 0.08 0.09 -
P/RPS 0.44 0.25 0.04 0.03 0.01 0.05 0.05 324.55%
P/EPS 11.50 3.75 -0.18 -0.15 -0.33 -0.73 0.89 448.08%
EY 8.69 26.67 -551.42 -688.11 -302.00 -136.50 112.11 -81.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.19 0.09 0.33 0.00 1.92 -

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