[BJLAND] QoQ Quarter Result on 31-Jan-2003 [#3]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
26-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jan-2003 [#3]
Profit Trend
QoQ- -55.24%
YoY- 48.04%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Quarter Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 213,003 177,347 167,412 165,715 453,092 714,343 735,801 -56.14%
PBT 76,777 49,161 29,019 47,376 130,666 102,925 15,758 186.57%
Tax -23,081 -21,807 -24,507 -17,153 -63,139 -74,966 -15,758 28.88%
NP 53,696 27,354 4,512 30,223 67,527 27,959 0 -
-
NP to SH 53,696 27,354 4,512 30,223 67,527 27,959 -52,009 -
-
Tax Rate 30.06% 44.36% 84.45% 36.21% 48.32% 72.84% 100.00% -
Total Cost 159,307 149,993 162,900 135,492 385,565 686,384 735,801 -63.84%
-
Net Worth 3,174,917 3,204,325 3,227,815 3,256,116 3,233,321 2,040,485 2,042,597 34.07%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - - - - - - 21,455 -
Div Payout % - - - - - - 0.00% -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 3,174,917 3,204,325 3,227,815 3,256,116 3,233,321 2,040,485 2,042,597 34.07%
NOSH 867,463 868,380 867,692 865,988 866,842 868,291 858,234 0.71%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 25.21% 15.42% 2.70% 18.24% 14.90% 3.91% 0.00% -
ROE 1.69% 0.85% 0.14% 0.93% 2.09% 1.37% -2.55% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 24.55 20.42 19.29 19.14 52.27 82.27 85.73 -56.45%
EPS 6.19 3.15 0.52 3.49 7.79 3.22 -6.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 3.66 3.69 3.72 3.76 3.73 2.35 2.38 33.12%
Adjusted Per Share Value based on latest NOSH - 865,988
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 4.61 3.84 3.62 3.59 9.80 15.46 15.92 -56.13%
EPS 1.16 0.59 0.10 0.65 1.46 0.60 -1.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.46 -
NAPS 0.687 0.6933 0.6984 0.7045 0.6996 0.4415 0.442 34.07%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 -
Price 2.31 2.36 1.94 2.16 2.22 2.97 3.95 -
P/RPS 9.41 11.56 10.05 11.29 4.25 3.61 4.61 60.70%
P/EPS 37.32 74.92 373.08 61.89 28.50 92.24 -65.18 -
EY 2.68 1.33 0.27 1.62 3.51 1.08 -1.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.63 -
P/NAPS 0.63 0.64 0.52 0.57 0.60 1.26 1.66 -47.48%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 19/12/03 26/09/03 24/06/03 26/03/03 30/12/02 24/09/02 21/06/02 -
Price 2.08 2.29 2.10 1.99 2.03 2.42 3.17 -
P/RPS 8.47 11.21 10.88 10.40 3.88 2.94 3.70 73.43%
P/EPS 33.60 72.70 403.85 57.02 26.06 75.16 -52.31 -
EY 2.98 1.38 0.25 1.75 3.84 1.33 -1.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.79 -
P/NAPS 0.57 0.62 0.56 0.53 0.54 1.03 1.33 -43.06%

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