[BJCORP] QoQ Cumulative Quarter Result on 31-Jan-2008 [#3]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
27-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jan-2008 [#3]
Profit Trend
QoQ- 48.31%
YoY- 497.91%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Cumulative Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 3,097,771 1,489,154 3,463,882 2,040,334 1,205,430 565,520 2,211,391 25.06%
PBT 215,675 136,824 1,177,836 682,668 477,148 197,427 270,318 -13.91%
Tax -100,244 -50,739 -45,829 -77,014 -51,138 -27,955 3,032 -
NP 115,431 86,085 1,132,007 605,654 426,010 169,472 273,350 -43.56%
-
NP to SH 43,557 33,003 595,897 360,005 242,731 136,473 178,723 -60.81%
-
Tax Rate 46.48% 37.08% 3.89% 11.28% 10.72% 14.16% -1.12% -
Total Cost 2,982,340 1,403,069 2,331,875 1,434,680 779,420 396,048 1,938,041 33.11%
-
Net Worth 6,109,060 6,191,132 5,345,096 3,545,921 3,377,844 3,391,354 3,708,560 39.26%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div 89,788 - 299,613 224,202 226,548 97,480 - -
Div Payout % 206.14% - 50.28% 62.28% 93.33% 71.43% - -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 6,109,060 6,191,132 5,345,096 3,545,921 3,377,844 3,391,354 3,708,560 39.26%
NOSH 3,820,789 3,837,558 3,329,033 3,202,891 3,236,413 3,249,357 3,675,117 2.61%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 3.73% 5.78% 32.68% 29.68% 35.34% 29.97% 12.36% -
ROE 0.71% 0.53% 11.15% 10.15% 7.19% 4.02% 4.82% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 81.08 38.80 104.05 63.70 37.25 17.40 60.17 21.88%
EPS 1.14 0.86 17.90 11.24 7.50 4.20 5.69 -65.59%
DPS 2.35 0.00 9.00 7.00 7.00 3.00 0.00 -
NAPS 1.5989 1.6133 1.6056 1.1071 1.0437 1.0437 1.0091 35.72%
Adjusted Per Share Value based on latest NOSH - 3,521,741
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 52.97 25.46 59.23 34.89 20.61 9.67 37.81 25.07%
EPS 0.74 0.56 10.19 6.16 4.15 2.33 3.06 -61.01%
DPS 1.54 0.00 5.12 3.83 3.87 1.67 0.00 -
NAPS 1.0445 1.0586 0.9139 0.6063 0.5776 0.5799 0.6341 39.26%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 0.57 0.87 1.11 1.27 1.22 0.47 0.41 -
P/RPS 0.70 2.24 1.07 1.99 3.28 2.70 0.68 1.94%
P/EPS 50.00 101.16 6.20 11.30 16.27 11.19 8.43 225.90%
EY 2.00 0.99 16.13 8.85 6.15 8.94 11.86 -69.31%
DY 4.12 0.00 8.11 5.51 5.74 6.38 0.00 -
P/NAPS 0.36 0.54 0.69 1.15 1.17 0.45 0.41 -8.26%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 23/12/08 25/09/08 30/06/08 27/03/08 28/12/07 27/09/07 29/06/07 -
Price 0.57 0.66 0.92 1.10 1.48 0.46 0.46 -
P/RPS 0.70 1.70 0.88 1.73 3.97 2.64 0.76 -5.31%
P/EPS 50.00 76.74 5.14 9.79 19.73 10.95 9.46 201.89%
EY 2.00 1.30 19.46 10.22 5.07 9.13 10.57 -66.87%
DY 4.12 0.00 9.78 6.36 4.73 6.52 0.00 -
P/NAPS 0.36 0.41 0.57 0.99 1.42 0.44 0.46 -15.01%

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