[BJCORP] QoQ Cumulative Quarter Result on 30-Apr-2007 [#4]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
29-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
30-Apr-2007 [#4]
Profit Trend
QoQ- 196.83%
YoY- 127.23%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Cumulative Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 2,040,334 1,205,430 565,520 2,211,391 1,662,015 1,155,697 570,783 133.24%
PBT 682,668 477,148 197,427 270,318 194,097 133,804 96,980 265.99%
Tax -77,014 -51,138 -27,955 3,032 -79,663 -65,454 -46,361 40.13%
NP 605,654 426,010 169,472 273,350 114,434 68,350 50,619 420.76%
-
NP to SH 360,005 242,731 136,473 178,723 60,211 43,719 38,400 342.80%
-
Tax Rate 11.28% 10.72% 14.16% -1.12% 41.04% 48.92% 47.80% -
Total Cost 1,434,680 779,420 396,048 1,938,041 1,547,581 1,087,347 520,164 96.30%
-
Net Worth 3,545,921 3,377,844 3,391,354 3,708,560 0 0 0 -
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 224,202 226,548 97,480 - - - - -
Div Payout % 62.28% 93.33% 71.43% - - - - -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 3,545,921 3,377,844 3,391,354 3,708,560 0 0 0 -
NOSH 3,202,891 3,236,413 3,249,357 3,675,117 3,859,679 3,868,938 3,840,000 -11.36%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 29.68% 35.34% 29.97% 12.36% 6.89% 5.91% 8.87% -
ROE 10.15% 7.19% 4.02% 4.82% 0.00% 0.00% 0.00% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 63.70 37.25 17.40 60.17 43.06 29.87 14.86 163.18%
EPS 11.24 7.50 4.20 5.69 1.81 1.31 1.16 352.62%
DPS 7.00 7.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.1071 1.0437 1.0437 1.0091 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,742,369
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 34.89 20.61 9.67 37.81 28.42 19.76 9.76 133.25%
EPS 6.16 4.15 2.33 3.06 1.03 0.75 0.66 341.49%
DPS 3.83 3.87 1.67 0.00 0.00 0.00 0.00 -
NAPS 0.6063 0.5776 0.5799 0.6341 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 1.27 1.22 0.47 0.41 0.30 0.20 0.13 -
P/RPS 1.99 3.28 2.70 0.68 0.70 0.67 0.87 73.34%
P/EPS 11.30 16.27 11.19 8.43 19.23 17.70 13.00 -8.89%
EY 8.85 6.15 8.94 11.86 5.20 5.65 7.69 9.79%
DY 5.51 5.74 6.38 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.17 0.45 0.41 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 27/03/08 28/12/07 27/09/07 29/06/07 28/03/07 28/12/06 13/10/06 -
Price 1.10 1.48 0.46 0.46 0.37 0.26 0.15 -
P/RPS 1.73 3.97 2.64 0.76 0.86 0.87 1.01 43.01%
P/EPS 9.79 19.73 10.95 9.46 23.72 23.01 15.00 -24.69%
EY 10.22 5.07 9.13 10.57 4.22 4.35 6.67 32.80%
DY 6.36 4.73 6.52 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.42 0.44 0.46 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