[BJCORP] QoQ Quarter Result on 31-Jan-2004 [#3]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jan-2004 [#3]
Profit Trend
QoQ- 51.62%
YoY- 65.28%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Quarter Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 791,528 838,343 834,402 1,034,086 1,910,305 1,785,624 1,694,657 -39.66%
PBT 145,735 49,890 12,215 90,974 49,212 24,609 -269,879 -
Tax -88,962 -77,357 -35,898 -120,886 -111,044 -89,423 -11,527 288.12%
NP 56,773 -27,467 -23,683 -29,912 -61,832 -64,814 -281,406 -
-
NP to SH 56,773 -27,467 -23,683 -29,912 -61,832 -64,814 -281,406 -
-
Tax Rate 61.04% 155.06% 293.88% 132.88% 225.64% 363.38% - -
Total Cost 734,755 865,810 858,085 1,063,998 1,972,137 1,850,438 1,976,063 -48.13%
-
Net Worth -1,115,537 -1,277,140 -1,271,837 -1,314,183 -1,403,721 -1,313,344 -1,221,973 -5.86%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth -1,115,537 -1,277,140 -1,271,837 -1,314,183 -1,403,721 -1,313,344 -1,221,973 -5.86%
NOSH 1,497,968 1,500,928 1,498,924 1,495,600 1,497,142 1,496,859 1,498,434 -0.02%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 7.17% -3.28% -2.84% -2.89% -3.24% -3.63% -16.61% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 52.84 55.85 55.67 69.14 127.60 119.29 113.10 -39.65%
EPS 3.79 -1.83 -1.58 -2.00 -4.13 -4.33 -18.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7447 -0.8509 -0.8485 -0.8787 -0.9376 -0.8774 -0.8155 -5.84%
Adjusted Per Share Value based on latest NOSH - 1,495,600
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 13.27 14.06 13.99 17.34 32.04 29.95 28.42 -39.67%
EPS 0.95 -0.46 -0.40 -0.50 -1.04 -1.09 -4.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1871 -0.2142 -0.2133 -0.2204 -0.2354 -0.2203 -0.2049 -5.85%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 0.11 0.12 0.14 0.14 0.17 0.19 0.17 -
P/RPS 0.21 0.21 0.25 0.20 0.13 0.16 0.15 25.01%
P/EPS 2.90 -6.56 -8.86 -7.00 -4.12 -4.39 -0.91 -
EY 34.45 -15.25 -11.29 -14.29 -24.29 -22.79 -110.47 -
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 -
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 28/12/04 29/09/04 30/06/04 30/03/04 30/12/03 30/09/03 30/06/03 -
Price 0.11 0.11 0.10 0.14 0.14 0.17 0.17 -
P/RPS 0.21 0.20 0.18 0.20 0.11 0.14 0.15 25.01%
P/EPS 2.90 -6.01 -6.33 -7.00 -3.39 -3.93 -0.91 -
EY 34.45 -16.64 -15.80 -14.29 -29.50 -25.47 -110.47 -
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