[BJCORP] QoQ Cumulative Quarter Result on 30-Apr-2006 [#4]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
28-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
30-Apr-2006 [#4]
Profit Trend
QoQ- -45.47%
YoY- -534.06%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Cumulative Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 1,662,015 1,155,697 570,783 2,735,841 2,002,227 1,372,676 664,615 83.92%
PBT 194,097 133,804 96,980 -484,077 -335,175 82,592 -1,831 -
Tax -79,663 -65,454 -46,361 -172,270 -116,026 -141,315 -17,544 173.45%
NP 114,434 68,350 50,619 -656,347 -451,201 -58,723 -19,375 -
-
NP to SH 60,211 43,719 38,400 -656,347 -451,201 -58,723 -40,892 -
-
Tax Rate 41.04% 48.92% 47.80% - - 171.10% - -
Total Cost 1,547,581 1,087,347 520,164 3,392,188 2,453,428 1,431,399 683,990 72.09%
-
Net Worth 0 0 0 637,401 1,020,575 117,921 -932,727 -
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 0 0 0 637,401 1,020,575 117,921 -932,727 -
NOSH 3,859,679 3,868,938 3,840,000 991,910 728,566 432,104 1,497,875 87.62%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 6.89% 5.91% 8.87% -23.99% -22.53% -4.28% -2.92% -
ROE 0.00% 0.00% 0.00% -102.97% -44.21% -49.80% 0.00% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 43.06 29.87 14.86 275.82 274.82 317.67 44.37 -1.97%
EPS 1.81 1.31 1.16 -66.17 -61.93 -13.59 -13.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.6426 1.4008 0.2729 -0.6227 -
Adjusted Per Share Value based on latest NOSH - 1,809,047
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 28.42 19.76 9.76 46.78 34.23 23.47 11.36 83.98%
EPS 1.03 0.75 0.66 -11.22 -7.71 -1.00 -0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.109 0.1745 0.0202 -0.1595 -
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 0.30 0.20 0.13 0.12 0.14 0.09 0.09 -
P/RPS 0.70 0.67 0.87 0.04 0.05 0.03 0.20 129.99%
P/EPS 19.23 17.70 13.00 -0.18 -0.23 -0.66 -3.30 -
EY 5.20 5.65 7.69 -551.42 -442.36 -151.00 -30.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.19 0.10 0.33 0.00 -
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 28/03/07 28/12/06 13/10/06 28/06/06 30/03/06 27/12/05 29/09/05 -
Price 0.37 0.26 0.15 0.12 0.12 0.09 0.08 -
P/RPS 0.86 0.87 1.01 0.04 0.04 0.03 0.18 182.86%
P/EPS 23.72 23.01 15.00 -0.18 -0.19 -0.66 -2.93 -
EY 4.22 4.35 6.67 -551.42 -516.08 -151.00 -34.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.19 0.09 0.33 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