[BJCORP] QoQ Cumulative Quarter Result on 31-Jul-2007 [#1]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
27-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jul-2007 [#1]
Profit Trend
QoQ- -23.64%
YoY- 255.4%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Cumulative Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 3,463,882 2,040,334 1,205,430 565,520 2,211,391 1,662,015 1,155,697 108.01%
PBT 1,177,836 682,668 477,148 197,427 270,318 194,097 133,804 326.89%
Tax -45,829 -77,014 -51,138 -27,955 3,032 -79,663 -65,454 -21.16%
NP 1,132,007 605,654 426,010 169,472 273,350 114,434 68,350 550.85%
-
NP to SH 595,897 360,005 242,731 136,473 178,723 60,211 43,719 471.51%
-
Tax Rate 3.89% 11.28% 10.72% 14.16% -1.12% 41.04% 48.92% -
Total Cost 2,331,875 1,434,680 779,420 396,048 1,938,041 1,547,581 1,087,347 66.37%
-
Net Worth 5,345,096 3,545,921 3,377,844 3,391,354 3,708,560 0 0 -
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 299,613 224,202 226,548 97,480 - - - -
Div Payout % 50.28% 62.28% 93.33% 71.43% - - - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 5,345,096 3,545,921 3,377,844 3,391,354 3,708,560 0 0 -
NOSH 3,329,033 3,202,891 3,236,413 3,249,357 3,675,117 3,859,679 3,868,938 -9.54%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 32.68% 29.68% 35.34% 29.97% 12.36% 6.89% 5.91% -
ROE 11.15% 10.15% 7.19% 4.02% 4.82% 0.00% 0.00% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 104.05 63.70 37.25 17.40 60.17 43.06 29.87 129.96%
EPS 17.90 11.24 7.50 4.20 5.69 1.81 1.31 472.46%
DPS 9.00 7.00 7.00 3.00 0.00 0.00 0.00 -
NAPS 1.6056 1.1071 1.0437 1.0437 1.0091 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,249,357
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 59.23 34.89 20.61 9.67 37.81 28.42 19.76 108.03%
EPS 10.19 6.16 4.15 2.33 3.06 1.03 0.75 470.29%
DPS 5.12 3.83 3.87 1.67 0.00 0.00 0.00 -
NAPS 0.9139 0.6063 0.5776 0.5799 0.6341 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 1.11 1.27 1.22 0.47 0.41 0.30 0.20 -
P/RPS 1.07 1.99 3.28 2.70 0.68 0.70 0.67 36.66%
P/EPS 6.20 11.30 16.27 11.19 8.43 19.23 17.70 -50.34%
EY 16.13 8.85 6.15 8.94 11.86 5.20 5.65 101.37%
DY 8.11 5.51 5.74 6.38 0.00 0.00 0.00 -
P/NAPS 0.69 1.15 1.17 0.45 0.41 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/06/08 27/03/08 28/12/07 27/09/07 29/06/07 28/03/07 28/12/06 -
Price 0.92 1.10 1.48 0.46 0.46 0.37 0.26 -
P/RPS 0.88 1.73 3.97 2.64 0.76 0.86 0.87 0.76%
P/EPS 5.14 9.79 19.73 10.95 9.46 23.72 23.01 -63.21%
EY 19.46 10.22 5.07 9.13 10.57 4.22 4.35 171.74%
DY 9.78 6.36 4.73 6.52 0.00 0.00 0.00 -
P/NAPS 0.57 0.99 1.42 0.44 0.46 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