[BJCORP] QoQ Quarter Result on 31-Jul-2007 [#1]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
27-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jul-2007 [#1]
Profit Trend
QoQ- 110.79%
YoY- 255.4%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Quarter Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 1,423,548 834,904 639,910 565,520 512,168 506,318 584,914 81.03%
PBT 495,168 205,520 279,721 197,427 59,107 60,293 36,824 466.37%
Tax 31,185 -25,876 -23,183 -27,955 38,999 -14,209 -19,093 -
NP 526,353 179,644 256,538 169,472 98,106 46,084 17,731 860.71%
-
NP to SH 235,892 117,274 106,258 136,473 64,743 16,492 5,319 1155.81%
-
Tax Rate -6.30% 12.59% 8.29% 14.16% -65.98% 23.57% 51.85% -
Total Cost 897,195 655,260 383,372 396,048 414,062 460,234 567,183 35.79%
-
Net Worth 5,973,946 3,898,920 3,412,352 3,391,354 3,776,425 0 0 -
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 74,413 - 130,779 97,480 - - - -
Div Payout % 31.55% - 123.08% 71.43% - - - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 5,973,946 3,898,920 3,412,352 3,391,354 3,776,425 0 0 -
NOSH 3,720,693 3,521,741 3,269,476 3,249,357 3,742,369 3,926,666 3,799,285 -1.38%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 36.97% 21.52% 40.09% 29.97% 19.16% 9.10% 3.03% -
ROE 3.95% 3.01% 3.11% 4.02% 1.71% 0.00% 0.00% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 38.26 23.71 19.57 17.40 13.69 12.89 15.40 83.53%
EPS 6.34 3.33 3.25 4.20 2.03 0.49 0.16 1064.89%
DPS 2.00 0.00 4.00 3.00 0.00 0.00 0.00 -
NAPS 1.6056 1.1071 1.0437 1.0437 1.0091 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,249,357
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 24.34 14.28 10.94 9.67 8.76 8.66 10.00 81.04%
EPS 4.03 2.01 1.82 2.33 1.11 0.28 0.09 1163.90%
DPS 1.27 0.00 2.24 1.67 0.00 0.00 0.00 -
NAPS 1.0214 0.6666 0.5835 0.5799 0.6457 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 1.11 1.27 1.22 0.47 0.41 0.30 0.20 -
P/RPS 2.90 5.36 6.23 2.70 3.00 2.33 1.30 70.81%
P/EPS 17.51 38.14 37.54 11.19 23.70 71.43 142.86 -75.35%
EY 5.71 2.62 2.66 8.94 4.22 1.40 0.70 305.73%
DY 1.80 0.00 3.28 6.38 0.00 0.00 0.00 -
P/NAPS 0.69 1.15 1.17 0.45 0.41 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/06/08 27/03/08 28/12/07 27/09/07 29/06/07 28/03/07 28/12/06 -
Price 0.92 1.10 1.48 0.46 0.46 0.37 0.26 -
P/RPS 2.40 4.64 7.56 2.64 3.36 2.87 1.69 26.36%
P/EPS 14.51 33.03 45.54 10.95 26.59 88.10 185.71 -81.75%
EY 6.89 3.03 2.20 9.13 3.76 1.14 0.54 446.87%
DY 2.17 0.00 2.70 6.52 0.00 0.00 0.00 -
P/NAPS 0.57 0.99 1.42 0.44 0.46 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