[BJCORP] QoQ Cumulative Quarter Result on 31-Jan-2010 [#3]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
31-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- -170.29%
YoY- -204.84%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Cumulative Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 3,464,476 1,744,567 6,757,534 4,890,870 3,230,078 1,612,065 6,339,012 -33.08%
PBT 424,530 237,783 595,600 309,578 359,777 182,811 274,561 33.60%
Tax -99,713 -50,393 -205,528 -177,965 -130,037 -71,332 -165,465 -28.58%
NP 324,817 187,390 390,072 131,613 229,740 111,479 109,096 106.54%
-
NP to SH 212,004 125,463 79,990 -64,478 91,728 39,901 -53,383 -
-
Tax Rate 23.49% 21.19% 34.51% 57.49% 36.14% 39.02% 60.27% -
Total Cost 3,139,659 1,557,177 6,367,462 4,759,257 3,000,338 1,500,586 6,229,916 -36.59%
-
Net Worth 6,070,308 6,229,150 5,693,546 5,633,147 5,851,890 5,890,651 5,870,739 2.24%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div 218,560 - 40,732 - - - 129,090 41.91%
Div Payout % 103.09% - 50.92% - - - 0.00% -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 6,070,308 6,229,150 5,693,546 5,633,147 5,851,890 5,890,651 5,870,739 2.24%
NOSH 4,371,216 4,356,353 4,073,219 4,015,359 3,952,911 3,930,769 3,853,455 8.74%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 9.38% 10.74% 5.77% 2.69% 7.11% 6.92% 1.72% -
ROE 3.49% 2.01% 1.40% -1.14% 1.57% 0.68% -0.91% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 79.26 40.05 165.90 121.80 81.71 41.01 164.50 -38.45%
EPS 4.85 2.88 1.96 -1.60 2.33 1.01 -1.39 -
DPS 5.00 0.00 1.00 0.00 0.00 0.00 3.35 30.50%
NAPS 1.3887 1.4299 1.3978 1.4029 1.4804 1.4986 1.5235 -5.97%
Adjusted Per Share Value based on latest NOSH - 4,169,865
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 58.10 29.26 113.33 82.03 54.17 27.04 106.31 -33.08%
EPS 3.56 2.10 1.34 -1.08 1.54 0.67 -0.90 -
DPS 3.67 0.00 0.68 0.00 0.00 0.00 2.17 41.81%
NAPS 1.0181 1.0447 0.9549 0.9448 0.9814 0.9879 0.9846 2.24%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 1.08 1.08 1.71 1.23 1.18 0.93 0.84 -
P/RPS 1.36 2.70 1.03 1.01 1.44 2.27 0.51 91.95%
P/EPS 22.27 37.50 87.08 -76.60 50.85 91.62 -60.64 -
EY 4.49 2.67 1.15 -1.31 1.97 1.09 -1.65 -
DY 4.63 0.00 0.58 0.00 0.00 0.00 3.99 10.39%
P/NAPS 0.78 0.76 1.22 0.88 0.80 0.62 0.55 26.14%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 30/12/10 29/09/10 30/06/10 31/03/10 23/12/09 29/09/09 29/06/09 -
Price 1.11 1.08 1.27 1.75 1.21 0.98 0.93 -
P/RPS 1.40 2.70 0.77 1.44 1.48 2.39 0.57 81.74%
P/EPS 22.89 37.50 64.67 -108.98 52.14 96.54 -67.13 -
EY 4.37 2.67 1.55 -0.92 1.92 1.04 -1.49 -
DY 4.50 0.00 0.79 0.00 0.00 0.00 3.60 15.99%
P/NAPS 0.80 0.76 0.91 1.25 0.82 0.65 0.61 19.75%

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