[BJCORP] QoQ Cumulative Quarter Result on 31-Jul-2005 [#1]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
29-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jul-2005 [#1]
Profit Trend
QoQ- -127.04%
YoY- -48.88%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Cumulative Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 2,735,841 2,002,227 1,372,676 664,615 2,934,556 2,294,812 1,629,871 41.37%
PBT -484,077 -335,175 82,592 -1,831 371,024 463,938 195,625 -
Tax -172,270 -116,026 -141,315 -17,544 -219,812 -233,687 -166,319 2.37%
NP -656,347 -451,201 -58,723 -19,375 151,212 230,251 29,306 -
-
NP to SH -656,347 -451,201 -58,723 -40,892 151,212 230,251 29,306 -
-
Tax Rate - - 171.10% - 59.24% 50.37% 85.02% -
Total Cost 3,392,188 2,453,428 1,431,399 683,990 2,783,344 2,064,561 1,600,565 65.22%
-
Net Worth 637,401 1,020,575 117,921 -932,727 70,134 -900,181 -1,113,478 -
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 637,401 1,020,575 117,921 -932,727 70,134 -900,181 -1,113,478 -
NOSH 991,910 728,566 432,104 1,497,875 1,498,605 1,498,054 1,495,204 -23.99%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin -23.99% -22.53% -4.28% -2.92% 5.15% 10.03% 1.80% -
ROE -102.97% -44.21% -49.80% 0.00% 215.60% 0.00% 0.00% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 275.82 274.82 317.67 44.37 195.82 153.19 109.01 85.99%
EPS -66.17 -61.93 -13.59 -13.65 10.10 15.37 1.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6426 1.4008 0.2729 -0.6227 0.0468 -0.6009 -0.7447 -
Adjusted Per Share Value based on latest NOSH - 1,497,875
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 45.88 33.58 23.02 11.15 49.22 38.49 27.34 41.34%
EPS -11.01 -7.57 -0.98 -0.69 2.54 3.86 0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1069 0.1712 0.0198 -0.1564 0.0118 -0.151 -0.1867 -
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.12 0.14 0.09 0.09 0.10 0.12 0.11 -
P/RPS 0.04 0.05 0.03 0.20 0.05 0.08 0.10 -45.80%
P/EPS -0.18 -0.23 -0.66 -3.30 0.99 0.78 5.61 -
EY -551.42 -442.36 -151.00 -30.33 100.90 128.08 17.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.10 0.33 0.00 2.14 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/06/06 30/03/06 27/12/05 29/09/05 29/06/05 30/03/05 28/12/04 -
Price 0.12 0.12 0.09 0.08 0.09 0.11 0.11 -
P/RPS 0.04 0.04 0.03 0.18 0.05 0.07 0.10 -45.80%
P/EPS -0.18 -0.19 -0.66 -2.93 0.89 0.72 5.61 -
EY -551.42 -516.08 -151.00 -34.13 112.11 139.73 17.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.09 0.33 0.00 1.92 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