[BJLAND] QoQ Quarter Result on 31-Jul-2003 [#1]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
26-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- 506.25%
YoY- -2.16%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 183,042 209,144 213,003 177,347 167,412 165,715 453,092 -45.38%
PBT -8,424 72,479 76,777 49,161 29,019 47,376 130,666 -
Tax -20,884 -30,398 -23,081 -21,807 -24,507 -17,153 -63,139 -52.20%
NP -29,308 42,081 53,696 27,354 4,512 30,223 67,527 -
-
NP to SH -29,308 42,081 53,696 27,354 4,512 30,223 67,527 -
-
Tax Rate - 41.94% 30.06% 44.36% 84.45% 36.21% 48.32% -
Total Cost 212,350 167,063 159,307 149,993 162,900 135,492 385,565 -32.83%
-
Net Worth 3,234,285 3,218,979 3,174,917 3,204,325 3,227,815 3,256,116 3,233,321 0.01%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div 31,215 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 3,234,285 3,218,979 3,174,917 3,204,325 3,227,815 3,256,116 3,233,321 0.01%
NOSH 867,100 867,649 867,463 868,380 867,692 865,988 866,842 0.01%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin -16.01% 20.12% 25.21% 15.42% 2.70% 18.24% 14.90% -
ROE -0.91% 1.31% 1.69% 0.85% 0.14% 0.93% 2.09% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 21.11 24.10 24.55 20.42 19.29 19.14 52.27 -45.39%
EPS -3.38 4.85 6.19 3.15 0.52 3.49 7.79 -
DPS 3.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.73 3.71 3.66 3.69 3.72 3.76 3.73 0.00%
Adjusted Per Share Value based on latest NOSH - 868,380
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 3.66 4.18 4.26 3.55 3.35 3.31 9.06 -45.38%
EPS -0.59 0.84 1.07 0.55 0.09 0.60 1.35 -
DPS 0.62 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6469 0.6438 0.635 0.6409 0.6456 0.6512 0.6467 0.02%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 2.20 2.04 2.31 2.36 1.94 2.16 2.22 -
P/RPS 10.42 8.46 9.41 11.56 10.05 11.29 4.25 81.92%
P/EPS -65.09 42.06 37.32 74.92 373.08 61.89 28.50 -
EY -1.54 2.38 2.68 1.33 0.27 1.62 3.51 -
DY 1.64 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.55 0.63 0.64 0.52 0.57 0.60 -1.11%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 22/06/04 19/03/04 19/12/03 26/09/03 24/06/03 26/03/03 30/12/02 -
Price 1.91 2.50 2.08 2.29 2.10 1.99 2.03 -
P/RPS 9.05 10.37 8.47 11.21 10.88 10.40 3.88 75.96%
P/EPS -56.51 51.55 33.60 72.70 403.85 57.02 26.06 -
EY -1.77 1.94 2.98 1.38 0.25 1.75 3.84 -
DY 1.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.67 0.57 0.62 0.56 0.53 0.54 -3.74%

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