[BJCORP] YoY Annualized Quarter 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- 423.79%
YoY- 247.07%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 2,720,445 2,216,020 2,669,636 3,059,749 6,297,693 7,403,502 8,281,825 -16.92%
PBT 910,224 258,796 -446,900 618,584 219,726 149,776 6,544 127.53%
Tax -102,685 -106,217 -154,701 -311,582 -428,470 -412,478 -379,144 -19.55%
NP 807,538 152,578 -601,601 307,001 -208,744 -262,702 -372,600 -
-
NP to SH 480,006 80,281 -601,601 307,001 -208,744 -262,702 -372,600 -
-
Tax Rate 11.28% 41.04% - 50.37% 195.00% 275.40% 5,793.77% -
Total Cost 1,912,906 2,063,441 3,271,237 2,752,748 6,506,437 7,666,205 8,654,425 -22.23%
-
Net Worth 3,545,921 0 1,020,575 -900,181 -1,316,435 -1,004,163 -1,252,055 -
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div 298,936 - - - - - - -
Div Payout % 62.28% - - - - - - -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 3,545,921 0 1,020,575 -900,181 -1,316,435 -1,004,163 -1,252,055 -
NOSH 3,202,891 3,859,679 728,566 1,498,054 1,498,162 1,498,304 1,498,391 13.49%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 29.68% 6.89% -22.53% 10.03% -3.31% -3.55% -4.50% -
ROE 13.54% 0.00% -58.95% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 84.94 57.41 366.42 204.25 420.36 494.13 552.71 -26.80%
EPS 14.99 2.41 -82.57 20.49 -13.93 -17.53 -24.87 -
DPS 9.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1071 0.00 1.4008 -0.6009 -0.8787 -0.6702 -0.8356 -
Adjusted Per Share Value based on latest NOSH - 1,498,471
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 45.63 37.17 44.77 51.32 105.62 124.17 138.90 -16.92%
EPS 8.05 1.35 -10.09 5.15 -3.50 -4.41 -6.25 -
DPS 5.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5947 0.00 0.1712 -0.151 -0.2208 -0.1684 -0.21 -
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 -
Price 1.27 0.30 0.14 0.12 0.14 0.16 0.22 -
P/RPS 1.50 0.52 0.04 0.06 0.03 0.03 0.04 82.90%
P/EPS 8.47 14.42 -0.17 0.59 -1.00 -0.91 -0.88 -
EY 11.80 6.93 -589.81 170.78 -99.52 -109.58 -113.03 -
DY 7.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.00 0.10 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 27/03/08 28/03/07 30/03/06 30/03/05 30/03/04 31/03/03 29/03/02 -
Price 1.10 0.37 0.12 0.11 0.14 0.14 0.20 -
P/RPS 1.30 0.64 0.03 0.05 0.03 0.03 0.04 78.59%
P/EPS 7.34 17.79 -0.15 0.54 -1.00 -0.80 -0.80 -
EY 13.62 5.62 -688.11 186.30 -99.52 -125.24 -124.33 -
DY 8.48 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.00 0.09 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