[BJCORP] QoQ Annualized Quarter Result on 31-Jul-2006 [#1]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
13-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jul-2006 [#1]
Profit Trend
QoQ- 123.4%
YoY- 193.91%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 2,211,391 2,216,020 2,311,394 2,283,132 2,735,841 2,669,636 2,745,352 -13.46%
PBT 270,318 258,796 267,608 387,920 -484,077 -446,900 165,184 38.99%
Tax 3,032 -106,217 -130,908 -185,444 -172,270 -154,701 -282,630 -
NP 273,350 152,578 136,700 202,476 -656,347 -601,601 -117,446 -
-
NP to SH 178,723 80,281 87,438 153,600 -656,347 -601,601 -117,446 -
-
Tax Rate -1.12% 41.04% 48.92% 47.80% - - 171.10% -
Total Cost 1,938,041 2,063,441 2,174,694 2,080,656 3,392,188 3,271,237 2,862,798 -22.95%
-
Net Worth 3,708,560 0 0 0 637,401 1,020,575 117,921 902.65%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 3,708,560 0 0 0 637,401 1,020,575 117,921 902.65%
NOSH 3,675,117 3,859,679 3,868,938 3,840,000 991,910 728,566 432,104 318.30%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 12.36% 6.89% 5.91% 8.87% -23.99% -22.53% -4.28% -
ROE 4.82% 0.00% 0.00% 0.00% -102.97% -58.95% -99.60% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 60.17 57.41 59.74 59.46 275.82 366.42 635.34 -79.31%
EPS 5.69 2.41 2.62 4.64 -66.17 -82.57 -27.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0091 0.00 0.00 0.00 0.6426 1.4008 0.2729 139.69%
Adjusted Per Share Value based on latest NOSH - 3,840,000
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 37.09 37.17 38.77 38.29 45.88 44.77 46.04 -13.45%
EPS 3.00 1.35 1.47 2.58 -11.01 -10.09 -1.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.622 0.00 0.00 0.00 0.1069 0.1712 0.0198 901.90%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 0.41 0.30 0.20 0.13 0.12 0.14 0.09 -
P/RPS 0.68 0.52 0.33 0.22 0.04 0.04 0.01 1578.91%
P/EPS 8.43 14.42 8.85 3.25 -0.18 -0.17 -0.33 -
EY 11.86 6.93 11.30 30.77 -551.42 -589.81 -302.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.00 0.00 0.00 0.19 0.10 0.33 15.61%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 29/06/07 28/03/07 28/12/06 13/10/06 28/06/06 30/03/06 27/12/05 -
Price 0.46 0.37 0.26 0.15 0.12 0.12 0.09 -
P/RPS 0.76 0.64 0.44 0.25 0.04 0.03 0.01 1708.50%
P/EPS 9.46 17.79 11.50 3.75 -0.18 -0.15 -0.33 -
EY 10.57 5.62 8.69 26.67 -551.42 -688.11 -302.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.00 0.00 0.00 0.19 0.09 0.33 24.86%

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