[BJCORP] QoQ Quarter Result on 30-Apr-2004 [#4]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
30-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
30-Apr-2004 [#4]
Profit Trend
QoQ- 20.82%
YoY- 91.58%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Quarter Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 664,941 791,528 838,343 834,402 1,034,086 1,910,305 1,785,624 -48.08%
PBT 268,313 145,735 49,890 12,215 90,974 49,212 24,609 388.15%
Tax -67,368 -88,962 -77,357 -35,898 -120,886 -111,044 -89,423 -17.13%
NP 200,945 56,773 -27,467 -23,683 -29,912 -61,832 -64,814 -
-
NP to SH 200,945 56,773 -27,467 -23,683 -29,912 -61,832 -64,814 -
-
Tax Rate 25.11% 61.04% 155.06% 293.88% 132.88% 225.64% 363.38% -
Total Cost 463,996 734,755 865,810 858,085 1,063,998 1,972,137 1,850,438 -60.06%
-
Net Worth -900,431 -1,115,537 -1,277,140 -1,271,837 -1,314,183 -1,403,721 -1,313,344 -22.15%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth -900,431 -1,115,537 -1,277,140 -1,271,837 -1,314,183 -1,403,721 -1,313,344 -22.15%
NOSH 1,498,471 1,497,968 1,500,928 1,498,924 1,495,600 1,497,142 1,496,859 0.07%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 30.22% 7.17% -3.28% -2.84% -2.89% -3.24% -3.63% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 44.37 52.84 55.85 55.67 69.14 127.60 119.29 -48.12%
EPS 13.41 3.79 -1.83 -1.58 -2.00 -4.13 -4.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6009 -0.7447 -0.8509 -0.8485 -0.8787 -0.9376 -0.8774 -22.21%
Adjusted Per Share Value based on latest NOSH - 1,498,924
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 11.37 13.53 14.33 14.27 17.68 32.66 30.53 -48.08%
EPS 3.44 0.97 -0.47 -0.40 -0.51 -1.06 -1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.154 -0.1907 -0.2184 -0.2175 -0.2247 -0.24 -0.2246 -22.15%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 0.12 0.11 0.12 0.14 0.14 0.17 0.19 -
P/RPS 0.27 0.21 0.21 0.25 0.20 0.13 0.16 41.51%
P/EPS 0.89 2.90 -6.56 -8.86 -7.00 -4.12 -4.39 -
EY 111.75 34.45 -15.25 -11.29 -14.29 -24.29 -22.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 30/03/05 28/12/04 29/09/04 30/06/04 30/03/04 30/12/03 30/09/03 -
Price 0.11 0.11 0.11 0.10 0.14 0.14 0.17 -
P/RPS 0.25 0.21 0.20 0.18 0.20 0.11 0.14 46.93%
P/EPS 0.82 2.90 -6.01 -6.33 -7.00 -3.39 -3.93 -
EY 121.91 34.45 -16.64 -15.80 -14.29 -29.50 -25.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 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