[BJCORP] QoQ Quarter Result on 30-Apr-2008 [#4]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
30-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
30-Apr-2008 [#4]
Profit Trend
QoQ- 101.15%
YoY- 264.35%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Quarter Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 1,730,949 1,608,617 1,489,154 1,423,548 834,904 639,910 565,520 110.09%
PBT 117,040 78,851 136,824 495,168 205,520 279,721 197,427 -29.31%
Tax -52,607 -49,505 -50,739 31,185 -25,876 -23,183 -27,955 52.13%
NP 64,433 29,346 86,085 526,353 179,644 256,538 169,472 -47.36%
-
NP to SH 17,942 10,554 33,003 235,892 117,274 106,258 136,473 -73.98%
-
Tax Rate 44.95% 62.78% 37.08% -6.30% 12.59% 8.29% 14.16% -
Total Cost 1,666,516 1,579,271 1,403,069 897,195 655,260 383,372 396,048 159.50%
-
Net Worth 6,053,325 6,026,710 6,191,132 5,973,946 3,898,920 3,412,352 3,391,354 46.88%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - 88,578 - 74,413 - 130,779 97,480 -
Div Payout % - 839.29% - 31.55% - 123.08% 71.43% -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 6,053,325 6,026,710 6,191,132 5,973,946 3,898,920 3,412,352 3,391,354 46.88%
NOSH 3,817,446 3,769,285 3,837,558 3,720,693 3,521,741 3,269,476 3,249,357 11.28%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 3.72% 1.82% 5.78% 36.97% 21.52% 40.09% 29.97% -
ROE 0.30% 0.18% 0.53% 3.95% 3.01% 3.11% 4.02% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 45.34 42.68 38.80 38.26 23.71 19.57 17.40 88.81%
EPS 0.47 0.28 0.86 6.34 3.33 3.25 4.20 -76.62%
DPS 0.00 2.35 0.00 2.00 0.00 4.00 3.00 -
NAPS 1.5857 1.5989 1.6133 1.6056 1.1071 1.0437 1.0437 31.99%
Adjusted Per Share Value based on latest NOSH - 3,720,693
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 29.60 27.50 25.46 24.34 14.28 10.94 9.67 110.10%
EPS 0.31 0.18 0.56 4.03 2.01 1.82 2.33 -73.77%
DPS 0.00 1.51 0.00 1.27 0.00 2.24 1.67 -
NAPS 1.035 1.0305 1.0586 1.0214 0.6666 0.5835 0.5799 46.87%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 0.51 0.57 0.87 1.11 1.27 1.22 0.47 -
P/RPS 1.12 1.34 2.24 2.90 5.36 6.23 2.70 -44.23%
P/EPS 108.51 203.57 101.16 17.51 38.14 37.54 11.19 351.61%
EY 0.92 0.49 0.99 5.71 2.62 2.66 8.94 -77.88%
DY 0.00 4.12 0.00 1.80 0.00 3.28 6.38 -
P/NAPS 0.32 0.36 0.54 0.69 1.15 1.17 0.45 -20.24%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/03/09 23/12/08 25/09/08 30/06/08 27/03/08 28/12/07 27/09/07 -
Price 0.52 0.57 0.66 0.92 1.10 1.48 0.46 -
P/RPS 1.15 1.34 1.70 2.40 4.64 7.56 2.64 -42.39%
P/EPS 110.64 203.57 76.74 14.51 33.03 45.54 10.95 364.11%
EY 0.90 0.49 1.30 6.89 3.03 2.20 9.13 -78.51%
DY 0.00 4.12 0.00 2.17 0.00 2.70 6.52 -
P/NAPS 0.33 0.36 0.41 0.57 0.99 1.42 0.44 -17.37%

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