[BJCORP] QoQ Quarter Result on 31-Jan-2009 [#3]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
30-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- 70.0%
YoY- -84.7%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 1,618,013 1,612,065 1,509,617 1,730,949 1,608,617 1,489,154 1,423,548 8.88%
PBT 176,966 182,811 -37,521 117,040 78,851 136,824 495,168 -49.54%
Tax -58,705 -71,332 -35,714 -52,607 -49,505 -50,739 31,185 -
NP 118,261 111,479 -73,235 64,433 29,346 86,085 526,353 -62.94%
-
NP to SH 51,827 39,901 -113,906 17,942 10,554 33,003 235,892 -63.48%
-
Tax Rate 33.17% 39.02% - 44.95% 62.78% 37.08% -6.30% -
Total Cost 1,499,752 1,500,586 1,582,852 1,666,516 1,579,271 1,403,069 897,195 40.71%
-
Net Worth 5,833,659 5,890,651 5,895,121 6,053,325 6,026,710 6,191,132 5,973,946 -1.56%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - - 38,875 - 88,578 - 74,413 -
Div Payout % - - 0.00% - 839.29% - 31.55% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 5,833,659 5,890,651 5,895,121 6,053,325 6,026,710 6,191,132 5,973,946 -1.56%
NOSH 3,940,596 3,930,769 3,887,576 3,817,446 3,769,285 3,837,558 3,720,693 3.89%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 7.31% 6.92% -4.85% 3.72% 1.82% 5.78% 36.97% -
ROE 0.89% 0.68% -1.93% 0.30% 0.18% 0.53% 3.95% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 41.06 41.01 38.83 45.34 42.68 38.80 38.26 4.80%
EPS 1.31 1.01 -2.93 0.47 0.28 0.86 6.34 -64.94%
DPS 0.00 0.00 1.00 0.00 2.35 0.00 2.00 -
NAPS 1.4804 1.4986 1.5164 1.5857 1.5989 1.6133 1.6056 -5.25%
Adjusted Per Share Value based on latest NOSH - 3,817,446
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 27.67 27.56 25.81 29.60 27.50 25.46 24.34 8.89%
EPS 0.89 0.68 -1.95 0.31 0.18 0.56 4.03 -63.36%
DPS 0.00 0.00 0.66 0.00 1.51 0.00 1.27 -
NAPS 0.9975 1.0072 1.008 1.035 1.0305 1.0586 1.0214 -1.56%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 1.18 0.93 0.84 0.51 0.57 0.87 1.11 -
P/RPS 2.87 2.27 2.16 1.12 1.34 2.24 2.90 -0.68%
P/EPS 89.72 91.62 -28.67 108.51 203.57 101.16 17.51 196.33%
EY 1.11 1.09 -3.49 0.92 0.49 0.99 5.71 -66.34%
DY 0.00 0.00 1.19 0.00 4.12 0.00 1.80 -
P/NAPS 0.80 0.62 0.55 0.32 0.36 0.54 0.69 10.33%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 23/12/09 29/09/09 29/06/09 30/03/09 23/12/08 25/09/08 30/06/08 -
Price 1.21 0.98 0.93 0.52 0.57 0.66 0.92 -
P/RPS 2.95 2.39 2.39 1.15 1.34 1.70 2.40 14.70%
P/EPS 92.00 96.54 -31.74 110.64 203.57 76.74 14.51 241.41%
EY 1.09 1.04 -3.15 0.90 0.49 1.30 6.89 -70.65%
DY 0.00 0.00 1.08 0.00 4.12 0.00 2.17 -
P/NAPS 0.82 0.65 0.61 0.33 0.36 0.41 0.57 27.35%

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