[BJCORP] QoQ Cumulative Quarter Result on 31-Jan-2009 [#3]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
30-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- 41.19%
YoY- -82.92%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Cumulative Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 3,230,078 1,612,065 6,339,012 4,828,720 3,097,771 1,489,154 3,463,882 -4.53%
PBT 359,777 182,811 274,561 332,715 215,675 136,824 1,177,836 -54.54%
Tax -130,037 -71,332 -165,465 -152,851 -100,244 -50,739 -45,829 100.04%
NP 229,740 111,479 109,096 179,864 115,431 86,085 1,132,007 -65.36%
-
NP to SH 91,728 39,901 -53,383 61,499 43,557 33,003 595,897 -71.17%
-
Tax Rate 36.14% 39.02% 60.27% 45.94% 46.48% 37.08% 3.89% -
Total Cost 3,000,338 1,500,586 6,229,916 4,648,856 2,982,340 1,403,069 2,331,875 18.24%
-
Net Worth 5,851,890 5,890,651 5,870,739 6,057,078 6,109,060 6,191,132 5,345,096 6.20%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - - 129,090 89,765 89,788 - 299,613 -
Div Payout % - - 0.00% 145.96% 206.14% - 50.28% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 5,851,890 5,890,651 5,870,739 6,057,078 6,109,060 6,191,132 5,345,096 6.20%
NOSH 3,952,911 3,930,769 3,853,455 3,819,813 3,820,789 3,837,558 3,329,033 12.09%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 7.11% 6.92% 1.72% 3.72% 3.73% 5.78% 32.68% -
ROE 1.57% 0.68% -0.91% 1.02% 0.71% 0.53% 11.15% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 81.71 41.01 164.50 126.41 81.08 38.80 104.05 -14.84%
EPS 2.33 1.01 -1.39 1.61 1.14 0.86 17.90 -74.22%
DPS 0.00 0.00 3.35 2.35 2.35 0.00 9.00 -
NAPS 1.4804 1.4986 1.5235 1.5857 1.5989 1.6133 1.6056 -5.25%
Adjusted Per Share Value based on latest NOSH - 3,817,446
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 54.17 27.04 106.31 80.98 51.95 24.98 58.09 -4.53%
EPS 1.54 0.67 -0.90 1.03 0.73 0.55 9.99 -71.15%
DPS 0.00 0.00 2.17 1.51 1.51 0.00 5.02 -
NAPS 0.9814 0.9879 0.9846 1.0159 1.0246 1.0383 0.8964 6.20%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 1.18 0.93 0.84 0.51 0.57 0.87 1.11 -
P/RPS 1.44 2.27 0.51 0.40 0.70 2.24 1.07 21.82%
P/EPS 50.85 91.62 -60.64 31.68 50.00 101.16 6.20 305.13%
EY 1.97 1.09 -1.65 3.16 2.00 0.99 16.13 -75.28%
DY 0.00 0.00 3.99 4.61 4.12 0.00 8.11 -
P/NAPS 0.80 0.62 0.55 0.32 0.36 0.54 0.69 10.33%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 23/12/09 29/09/09 29/06/09 30/03/09 23/12/08 25/09/08 30/06/08 -
Price 1.21 0.98 0.93 0.52 0.57 0.66 0.92 -
P/RPS 1.48 2.39 0.57 0.41 0.70 1.70 0.88 41.28%
P/EPS 52.14 96.54 -67.13 32.30 50.00 76.74 5.14 366.62%
EY 1.92 1.04 -1.49 3.10 2.00 1.30 19.46 -78.55%
DY 0.00 0.00 3.60 4.52 4.12 0.00 9.78 -
P/NAPS 0.82 0.65 0.61 0.33 0.36 0.41 0.57 27.35%

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