[BJCORP] QoQ Quarter Result on 31-Jul-2008 [#1]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
25-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jul-2008 [#1]
Profit Trend
QoQ- -86.01%
YoY- -75.82%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Quarter Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 1,509,617 1,730,949 1,608,617 1,489,154 1,423,548 834,904 639,910 77.30%
PBT -37,521 117,040 78,851 136,824 495,168 205,520 279,721 -
Tax -35,714 -52,607 -49,505 -50,739 31,185 -25,876 -23,183 33.42%
NP -73,235 64,433 29,346 86,085 526,353 179,644 256,538 -
-
NP to SH -113,906 17,942 10,554 33,003 235,892 117,274 106,258 -
-
Tax Rate - 44.95% 62.78% 37.08% -6.30% 12.59% 8.29% -
Total Cost 1,582,852 1,666,516 1,579,271 1,403,069 897,195 655,260 383,372 157.58%
-
Net Worth 5,895,121 6,053,325 6,026,710 6,191,132 5,973,946 3,898,920 3,412,352 44.02%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div 38,875 - 88,578 - 74,413 - 130,779 -55.49%
Div Payout % 0.00% - 839.29% - 31.55% - 123.08% -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 5,895,121 6,053,325 6,026,710 6,191,132 5,973,946 3,898,920 3,412,352 44.02%
NOSH 3,887,576 3,817,446 3,769,285 3,837,558 3,720,693 3,521,741 3,269,476 12.24%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin -4.85% 3.72% 1.82% 5.78% 36.97% 21.52% 40.09% -
ROE -1.93% 0.30% 0.18% 0.53% 3.95% 3.01% 3.11% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 38.83 45.34 42.68 38.80 38.26 23.71 19.57 57.96%
EPS -2.93 0.47 0.28 0.86 6.34 3.33 3.25 -
DPS 1.00 0.00 2.35 0.00 2.00 0.00 4.00 -60.34%
NAPS 1.5164 1.5857 1.5989 1.6133 1.6056 1.1071 1.0437 28.30%
Adjusted Per Share Value based on latest NOSH - 3,837,558
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 25.81 29.60 27.50 25.46 24.34 14.28 10.94 77.31%
EPS -1.95 0.31 0.18 0.56 4.03 2.01 1.82 -
DPS 0.66 0.00 1.51 0.00 1.27 0.00 2.24 -55.75%
NAPS 1.008 1.035 1.0305 1.0586 1.0214 0.6666 0.5835 44.02%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.84 0.51 0.57 0.87 1.11 1.27 1.22 -
P/RPS 2.16 1.12 1.34 2.24 2.90 5.36 6.23 -50.67%
P/EPS -28.67 108.51 203.57 101.16 17.51 38.14 37.54 -
EY -3.49 0.92 0.49 0.99 5.71 2.62 2.66 -
DY 1.19 0.00 4.12 0.00 1.80 0.00 3.28 -49.16%
P/NAPS 0.55 0.32 0.36 0.54 0.69 1.15 1.17 -39.57%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 29/06/09 30/03/09 23/12/08 25/09/08 30/06/08 27/03/08 28/12/07 -
Price 0.93 0.52 0.57 0.66 0.92 1.10 1.48 -
P/RPS 2.39 1.15 1.34 1.70 2.40 4.64 7.56 -53.62%
P/EPS -31.74 110.64 203.57 76.74 14.51 33.03 45.54 -
EY -3.15 0.90 0.49 1.30 6.89 3.03 2.20 -
DY 1.08 0.00 4.12 0.00 2.17 0.00 2.70 -45.74%
P/NAPS 0.61 0.33 0.36 0.41 0.57 0.99 1.42 -43.09%

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