[BJCORP] QoQ Quarter Result on 31-Jul-2005 [#1]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
29-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jul-2005 [#1]
Profit Trend
QoQ- 49.42%
YoY- -48.88%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 733,614 629,551 708,061 664,615 655,340 664,941 791,528 -4.95%
PBT -148,902 -417,767 61,594 -1,831 -56,583 268,313 145,735 -
Tax -56,244 25,289 -79,425 -17,544 -24,257 -67,368 -88,962 -26.39%
NP -205,146 -392,478 -17,831 -19,375 -80,840 200,945 56,773 -
-
NP to SH -205,146 -392,478 -17,831 -40,892 -80,840 200,945 56,773 -
-
Tax Rate - - 128.95% - - 25.11% 61.04% -
Total Cost 938,760 1,022,029 725,892 683,990 736,180 463,996 734,755 17.79%
-
Net Worth 1,162,493 1,852,993 118,975 -932,727 -925,019 -900,431 -1,115,537 -
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 1,162,493 1,852,993 118,975 -932,727 -925,019 -900,431 -1,115,537 -
NOSH 1,809,047 1,322,810 435,965 1,497,875 1,497,037 1,498,471 1,497,968 13.44%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin -27.96% -62.34% -2.52% -2.92% -12.34% 30.22% 7.17% -
ROE -17.65% -21.18% -14.99% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 40.55 47.59 162.41 44.37 43.78 44.37 52.84 -16.21%
EPS -11.34 -29.67 -4.09 -13.65 -5.40 13.41 3.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6426 1.4008 0.2729 -0.6227 -0.6179 -0.6009 -0.7447 -
Adjusted Per Share Value based on latest NOSH - 1,497,875
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 12.54 10.76 12.11 11.36 11.21 11.37 13.53 -4.95%
EPS -3.51 -6.71 -0.30 -0.70 -1.38 3.44 0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1988 0.3168 0.0203 -0.1595 -0.1582 -0.154 -0.1907 -
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.12 0.14 0.09 0.09 0.10 0.12 0.11 -
P/RPS 0.30 0.29 0.06 0.20 0.23 0.27 0.21 26.92%
P/EPS -1.06 -0.47 -2.20 -3.30 -1.85 0.89 2.90 -
EY -94.50 -211.93 -45.44 -30.33 -54.00 111.75 34.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.10 0.33 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/06/06 30/03/06 27/12/05 29/09/05 29/06/05 30/03/05 28/12/04 -
Price 0.12 0.12 0.09 0.08 0.09 0.11 0.11 -
P/RPS 0.30 0.25 0.06 0.18 0.21 0.25 0.21 26.92%
P/EPS -1.06 -0.40 -2.20 -2.93 -1.67 0.82 2.90 -
EY -94.50 -247.25 -45.44 -34.13 -60.00 121.91 34.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.09 0.33 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