[BJLAND] QoQ Quarter Result on 31-Oct-2005 [#2]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
22-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- 58.55%
YoY- -13.57%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Quarter Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 124,372 190,449 109,932 143,446 113,098 121,671 143,485 -9.11%
PBT 18,414 31,694 -31,601 51,539 28,783 -29,501 53,450 -50.95%
Tax -3,377 18,962 -4,709 -9,976 -2,578 -30,306 -22,337 -71.71%
NP 15,037 50,656 -36,310 41,563 26,205 -59,807 31,113 -38.49%
-
NP to SH 15,005 52,513 -35,877 41,102 25,924 -59,807 31,113 -38.58%
-
Tax Rate 18.34% -59.83% - 19.36% 8.96% - 41.79% -
Total Cost 109,335 139,793 146,242 101,883 86,893 181,478 112,372 -1.81%
-
Net Worth 2,072,119 1,780,101 1,820,491 3,475,856 3,528,785 3,458,404 3,440,629 -28.75%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - 32,041 415,604 - - 31,203 - -
Div Payout % - 61.02% 0.00% - - 0.00% - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 2,072,119 1,780,101 1,820,491 3,475,856 3,528,785 3,458,404 3,440,629 -28.75%
NOSH 893,154 890,050 888,044 868,964 867,023 866,768 866,657 2.03%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 12.09% 26.60% -33.03% 28.97% 23.17% -49.15% 21.68% -
ROE 0.72% 2.95% -1.97% 1.18% 0.73% -1.73% 0.90% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 13.93 21.40 12.38 16.51 13.04 14.04 16.56 -10.91%
EPS 1.68 4.62 -2.50 4.35 2.99 -6.90 3.59 -39.80%
DPS 0.00 3.60 46.80 0.00 0.00 3.60 0.00 -
NAPS 2.32 2.00 2.05 4.00 4.07 3.99 3.97 -30.17%
Adjusted Per Share Value based on latest NOSH - 868,964
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 2.49 3.81 2.20 2.87 2.26 2.43 2.87 -9.05%
EPS 0.30 1.05 -0.72 0.82 0.52 -1.20 0.62 -38.44%
DPS 0.00 0.64 8.31 0.00 0.00 0.62 0.00 -
NAPS 0.4144 0.356 0.3641 0.6952 0.7058 0.6917 0.6881 -28.75%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.26 0.27 0.29 2.09 2.08 2.19 2.25 -
P/RPS 1.87 1.26 2.34 12.66 15.95 15.60 13.59 -73.44%
P/EPS 15.48 4.58 -7.18 44.19 69.57 -31.74 62.67 -60.73%
EY 6.46 21.85 -13.93 2.26 1.44 -3.15 1.60 154.20%
DY 0.00 13.33 161.38 0.00 0.00 1.64 0.00 -
P/NAPS 0.11 0.14 0.14 0.52 0.51 0.55 0.57 -66.70%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 25/09/06 22/06/06 22/03/06 22/12/05 22/09/05 27/06/05 28/03/05 -
Price 0.26 0.27 0.27 2.36 2.12 2.10 2.20 -
P/RPS 1.87 1.26 2.18 14.30 16.25 14.96 13.29 -73.04%
P/EPS 15.48 4.58 -6.68 49.89 70.90 -30.43 61.28 -60.13%
EY 6.46 21.85 -14.96 2.00 1.41 -3.29 1.63 151.06%
DY 0.00 13.33 173.33 0.00 0.00 1.71 0.00 -
P/NAPS 0.11 0.14 0.13 0.59 0.52 0.53 0.55 -65.90%

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