[BJCORP] QoQ Quarter Result on 31-Jan-2008 [#3]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
27-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jan-2008 [#3]
Profit Trend
QoQ- 10.37%
YoY- 611.1%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Quarter Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 1,608,617 1,489,154 1,423,548 834,904 639,910 565,520 512,168 113.72%
PBT 78,851 136,824 495,168 205,520 279,721 197,427 59,107 21.07%
Tax -49,505 -50,739 31,185 -25,876 -23,183 -27,955 38,999 -
NP 29,346 86,085 526,353 179,644 256,538 169,472 98,106 -55.10%
-
NP to SH 10,554 33,003 235,892 117,274 106,258 136,473 64,743 -69.99%
-
Tax Rate 62.78% 37.08% -6.30% 12.59% 8.29% 14.16% -65.98% -
Total Cost 1,579,271 1,403,069 897,195 655,260 383,372 396,048 414,062 143.12%
-
Net Worth 6,026,710 6,191,132 5,973,946 3,898,920 3,412,352 3,391,354 3,776,425 36.36%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div 88,578 - 74,413 - 130,779 97,480 - -
Div Payout % 839.29% - 31.55% - 123.08% 71.43% - -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 6,026,710 6,191,132 5,973,946 3,898,920 3,412,352 3,391,354 3,776,425 36.36%
NOSH 3,769,285 3,837,558 3,720,693 3,521,741 3,269,476 3,249,357 3,742,369 0.47%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 1.82% 5.78% 36.97% 21.52% 40.09% 29.97% 19.16% -
ROE 0.18% 0.53% 3.95% 3.01% 3.11% 4.02% 1.71% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 42.68 38.80 38.26 23.71 19.57 17.40 13.69 112.67%
EPS 0.28 0.86 6.34 3.33 3.25 4.20 2.03 -73.14%
DPS 2.35 0.00 2.00 0.00 4.00 3.00 0.00 -
NAPS 1.5989 1.6133 1.6056 1.1071 1.0437 1.0437 1.0091 35.72%
Adjusted Per Share Value based on latest NOSH - 3,521,741
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 27.50 25.46 24.34 14.28 10.94 9.67 8.76 113.65%
EPS 0.18 0.56 4.03 2.01 1.82 2.33 1.11 -70.09%
DPS 1.51 0.00 1.27 0.00 2.24 1.67 0.00 -
NAPS 1.0305 1.0586 1.0214 0.6666 0.5835 0.5799 0.6457 36.37%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 0.57 0.87 1.11 1.27 1.22 0.47 0.41 -
P/RPS 1.34 2.24 2.90 5.36 6.23 2.70 3.00 -41.42%
P/EPS 203.57 101.16 17.51 38.14 37.54 11.19 23.70 316.69%
EY 0.49 0.99 5.71 2.62 2.66 8.94 4.22 -76.04%
DY 4.12 0.00 1.80 0.00 3.28 6.38 0.00 -
P/NAPS 0.36 0.54 0.69 1.15 1.17 0.45 0.41 -8.26%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 23/12/08 25/09/08 30/06/08 27/03/08 28/12/07 27/09/07 29/06/07 -
Price 0.57 0.66 0.92 1.10 1.48 0.46 0.46 -
P/RPS 1.34 1.70 2.40 4.64 7.56 2.64 3.36 -45.66%
P/EPS 203.57 76.74 14.51 33.03 45.54 10.95 26.59 286.05%
EY 0.49 1.30 6.89 3.03 2.20 9.13 3.76 -74.13%
DY 4.12 0.00 2.17 0.00 2.70 6.52 0.00 -
P/NAPS 0.36 0.41 0.57 0.99 1.42 0.44 0.46 -15.01%

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