[BJCORP] QoQ Annualized Quarter Result on 31-Jan-2007 [#3]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
28-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- -8.18%
YoY- 113.34%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 2,410,860 2,262,080 2,211,391 2,216,020 2,311,394 2,283,132 2,735,841 -8.06%
PBT 954,296 789,708 270,318 258,796 267,608 387,920 -484,077 -
Tax -102,276 -111,820 3,032 -106,217 -130,908 -185,444 -172,270 -29.29%
NP 852,020 677,888 273,350 152,578 136,700 202,476 -656,347 -
-
NP to SH 485,462 545,892 178,723 80,281 87,438 153,600 -656,347 -
-
Tax Rate 10.72% 14.16% -1.12% 41.04% 48.92% 47.80% - -
Total Cost 1,558,840 1,584,192 1,938,041 2,063,441 2,174,694 2,080,656 3,392,188 -40.36%
-
Net Worth 3,377,844 3,391,354 3,708,560 0 0 0 637,401 203.03%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div 453,097 389,922 - - - - - -
Div Payout % 93.33% 71.43% - - - - - -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 3,377,844 3,391,354 3,708,560 0 0 0 637,401 203.03%
NOSH 3,236,413 3,249,357 3,675,117 3,859,679 3,868,938 3,840,000 991,910 119.51%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 35.34% 29.97% 12.36% 6.89% 5.91% 8.87% -23.99% -
ROE 14.37% 16.10% 4.82% 0.00% 0.00% 0.00% -102.97% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 74.49 69.62 60.17 57.41 59.74 59.46 275.82 -58.11%
EPS 15.00 16.80 5.69 2.41 2.62 4.64 -66.17 -
DPS 14.00 12.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0437 1.0437 1.0091 0.00 0.00 0.00 0.6426 38.05%
Adjusted Per Share Value based on latest NOSH - 3,926,666
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 41.22 38.68 37.81 37.89 39.52 39.04 46.78 -8.06%
EPS 8.30 9.33 3.06 1.37 1.50 2.63 -11.22 -
DPS 7.75 6.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5776 0.5799 0.6341 0.00 0.00 0.00 0.109 203.02%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 1.22 0.47 0.41 0.30 0.20 0.13 0.12 -
P/RPS 1.64 0.68 0.68 0.52 0.33 0.22 0.04 1081.00%
P/EPS 8.13 2.80 8.43 14.42 8.85 3.25 -0.18 -
EY 12.30 35.74 11.86 6.93 11.30 30.77 -551.42 -
DY 11.48 25.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.45 0.41 0.00 0.00 0.00 0.19 234.84%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 28/12/07 27/09/07 29/06/07 28/03/07 28/12/06 13/10/06 28/06/06 -
Price 1.48 0.46 0.46 0.37 0.26 0.15 0.12 -
P/RPS 1.99 0.66 0.76 0.64 0.44 0.25 0.04 1243.08%
P/EPS 9.87 2.74 9.46 17.79 11.50 3.75 -0.18 -
EY 10.14 36.52 10.57 5.62 8.69 26.67 -551.42 -
DY 9.46 26.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 0.44 0.46 0.00 0.00 0.00 0.19 280.85%

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