[BJCORP] QoQ TTM Result on 31-Jan-2007 [#3]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
28-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- 73.83%
YoY- 72.76%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
TTM Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 2,223,916 2,168,920 2,174,183 2,181,494 2,304,727 2,427,874 2,521,706 -8.01%
PBT 596,548 353,651 253,204 47,287 -452,376 -450,436 -549,247 -
Tax -26,348 -22,258 -40,664 -84,934 -64,883 -73,269 -44,452 -29.37%
NP 570,200 331,393 212,540 -37,647 -517,259 -523,705 -593,699 -
-
NP to SH 323,966 223,027 124,954 -144,935 -553,905 -577,055 -656,347 -
-
Tax Rate 4.42% 6.29% 16.06% 179.61% - - - -
Total Cost 1,653,716 1,837,527 1,961,643 2,219,141 2,821,986 2,951,579 3,115,405 -34.36%
-
Net Worth 3,412,352 3,391,354 3,776,425 0 0 0 1,162,493 104.60%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div 228,259 97,480 - - - - - -
Div Payout % 70.46% 43.71% - - - - - -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 3,412,352 3,391,354 3,776,425 0 0 0 1,162,493 104.60%
NOSH 3,269,476 3,249,357 3,742,369 3,926,666 3,799,285 3,840,000 1,809,047 48.21%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 25.64% 15.28% 9.78% -1.73% -22.44% -21.57% -23.54% -
ROE 9.49% 6.58% 3.31% 0.00% 0.00% 0.00% -56.46% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 68.02 66.75 58.10 55.56 60.66 63.23 139.39 -37.93%
EPS 9.91 6.86 3.34 -3.69 -14.58 -15.03 -36.28 -
DPS 6.98 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0437 1.0437 1.0091 0.00 0.00 0.00 0.6426 38.05%
Adjusted Per Share Value based on latest NOSH - 3,926,666
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 37.30 36.38 36.46 36.59 38.65 40.72 42.29 -8.00%
EPS 5.43 3.74 2.10 -2.43 -9.29 -9.68 -11.01 -
DPS 3.83 1.63 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5723 0.5688 0.6334 0.00 0.00 0.00 0.195 104.58%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 1.22 0.47 0.41 0.30 0.20 0.13 0.12 -
P/RPS 1.79 0.70 0.71 0.54 0.33 0.21 0.09 630.08%
P/EPS 12.31 6.85 12.28 -8.13 -1.37 -0.87 -0.33 -
EY 8.12 14.60 8.14 -12.30 -72.90 -115.60 -302.34 -
DY 5.72 6.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.45 0.41 0.00 0.00 0.00 0.19 234.84%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 28/12/07 27/09/07 29/06/07 28/03/07 28/12/06 13/10/06 28/06/06 -
Price 1.48 0.46 0.46 0.37 0.26 0.15 0.12 -
P/RPS 2.18 0.69 0.79 0.67 0.43 0.24 0.09 732.31%
P/EPS 14.94 6.70 13.78 -10.02 -1.78 -1.00 -0.33 -
EY 6.70 14.92 7.26 -9.98 -56.07 -100.18 -302.34 -
DY 4.72 6.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 0.44 0.46 0.00 0.00 0.00 0.19 280.85%

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