[BJCORP] QoQ TTM Result on 31-Jan-2005 [#3]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
30-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- 950.46%
YoY- 147.17%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
TTM Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 2,692,957 2,776,424 2,950,152 3,129,214 3,498,359 4,617,136 5,564,417 -38.27%
PBT 248,663 355,634 407,355 476,153 298,814 202,291 177,010 25.35%
Tax -136,648 -198,131 -257,944 -269,585 -323,103 -345,185 -357,251 -47.21%
NP 112,015 157,503 149,411 206,568 -24,289 -142,894 -180,241 -
-
NP to SH 61,382 135,986 149,411 206,568 -24,289 -142,894 -180,241 -
-
Tax Rate 54.95% 55.71% 63.32% 56.62% 108.13% 170.64% 201.83% -
Total Cost 2,580,942 2,618,921 2,800,741 2,922,646 3,522,648 4,760,030 5,744,658 -41.25%
-
Net Worth 118,975 -932,727 -925,019 -900,431 -1,115,537 -1,277,140 -1,264,042 -
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 118,975 -932,727 -925,019 -900,431 -1,115,537 -1,277,140 -1,264,042 -
NOSH 435,965 1,497,875 1,497,037 1,498,471 1,497,968 1,500,928 1,498,924 -56.00%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 4.16% 5.67% 5.06% 6.60% -0.69% -3.09% -3.24% -
ROE 51.59% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 617.70 185.36 197.07 208.83 233.54 307.62 371.23 40.28%
EPS 14.08 9.08 9.98 13.79 -1.62 -9.52 -12.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2729 -0.6227 -0.6179 -0.6009 -0.7447 -0.8509 -0.8433 -
Adjusted Per Share Value based on latest NOSH - 1,498,471
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 46.04 47.47 50.44 53.50 59.82 78.95 95.14 -38.28%
EPS 1.05 2.33 2.55 3.53 -0.42 -2.44 -3.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0203 -0.1595 -0.1582 -0.154 -0.1907 -0.2184 -0.2161 -
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 0.09 0.09 0.10 0.12 0.11 0.12 0.14 -
P/RPS 0.01 0.05 0.05 0.06 0.05 0.04 0.04 -60.21%
P/EPS 0.64 0.99 1.00 0.87 -6.78 -1.26 -1.16 -
EY 156.44 100.87 99.80 114.88 -14.74 -79.34 -85.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 27/12/05 29/09/05 29/06/05 30/03/05 28/12/04 29/09/04 30/06/04 -
Price 0.09 0.08 0.09 0.11 0.11 0.11 0.10 -
P/RPS 0.01 0.04 0.05 0.05 0.05 0.04 0.03 -51.82%
P/EPS 0.64 0.88 0.90 0.80 -6.78 -1.16 -0.83 -
EY 156.44 113.48 110.89 125.32 -14.74 -86.55 -120.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.00 0.00 0.00 0.00 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