[BJCORP] QoQ Cumulative Quarter Result on 30-Apr-2004 [#4]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
30-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
30-Apr-2004 [#4]
Profit Trend
QoQ- -8.16%
YoY- 63.48%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Cumulative Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 2,294,812 1,629,871 838,343 5,586,876 4,723,270 3,695,929 1,785,624 18.11%
PBT 463,938 195,625 49,890 188,743 164,795 73,821 24,609 602.06%
Tax -233,687 -166,319 -77,357 -358,074 -321,353 -200,467 -89,423 89.17%
NP 230,251 29,306 -27,467 -169,331 -156,558 -126,646 -64,814 -
-
NP to SH 230,251 29,306 -27,467 -169,331 -156,558 -126,646 -64,814 -
-
Tax Rate 50.37% 85.02% 155.06% 189.72% 195.00% 271.56% 363.38% -
Total Cost 2,064,561 1,600,565 865,810 5,756,207 4,879,828 3,822,575 1,850,438 7.53%
-
Net Worth -900,181 -1,113,478 -1,277,140 -1,263,484 -1,316,435 -1,405,246 -1,313,344 -22.17%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth -900,181 -1,113,478 -1,277,140 -1,263,484 -1,316,435 -1,405,246 -1,313,344 -22.17%
NOSH 1,498,054 1,495,204 1,500,928 1,498,262 1,498,162 1,498,769 1,496,859 0.05%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 10.03% 1.80% -3.28% -3.03% -3.31% -3.43% -3.63% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 153.19 109.01 55.85 372.89 315.27 246.60 119.29 18.05%
EPS 15.37 1.96 -1.83 -11.30 -10.45 -8.45 -4.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6009 -0.7447 -0.8509 -0.8433 -0.8787 -0.9376 -0.8774 -22.21%
Adjusted Per Share Value based on latest NOSH - 1,498,924
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 39.24 27.87 14.33 95.53 80.76 63.19 30.53 18.12%
EPS 3.94 0.50 -0.47 -2.90 -2.68 -2.17 -1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1539 -0.1904 -0.2184 -0.216 -0.2251 -0.2403 -0.2246 -22.18%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 0.12 0.11 0.12 0.14 0.14 0.17 0.19 -
P/RPS 0.08 0.10 0.21 0.04 0.04 0.07 0.16 -36.87%
P/EPS 0.78 5.61 -6.56 -1.24 -1.34 -2.01 -4.39 -
EY 128.08 17.82 -15.25 -80.73 -74.64 -49.71 -22.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 30/03/05 28/12/04 29/09/04 30/06/04 30/03/04 30/12/03 30/09/03 -
Price 0.11 0.11 0.11 0.10 0.14 0.14 0.17 -
P/RPS 0.07 0.10 0.20 0.03 0.04 0.06 0.14 -36.87%
P/EPS 0.72 5.61 -6.01 -0.88 -1.34 -1.66 -3.93 -
EY 139.73 17.82 -16.64 -113.02 -74.64 -60.36 -25.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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 ⃤ & 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