[BJCORP] YoY Annualized Quarter Result on 31-Jul-2004 [#1]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
29-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- 35.12%
YoY- 57.62%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 2,262,080 2,283,132 2,658,460 3,353,372 7,142,496 8,498,192 8,613,852 -19.96%
PBT 789,708 387,920 -7,324 199,560 98,436 220,932 58,420 54.31%
Tax -111,820 -185,444 -70,176 -309,428 -357,692 -473,224 -58,420 11.42%
NP 677,888 202,476 -77,500 -109,868 -259,256 -252,292 0 -
-
NP to SH 545,892 153,600 -163,568 -109,868 -259,256 -252,292 -366,224 -
-
Tax Rate 14.16% 47.80% - 155.06% 363.38% 214.19% 100.00% -
Total Cost 1,584,192 2,080,656 2,735,960 3,463,240 7,401,752 8,750,484 8,613,852 -24.57%
-
Net Worth 3,391,354 0 -932,727 -1,277,140 -1,313,344 -1,669,411 -1,063,907 -
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div 389,922 - - - - - - -
Div Payout % 71.43% - - - - - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 3,391,354 0 -932,727 -1,277,140 -1,313,344 -1,669,411 -1,063,907 -
NOSH 3,249,357 3,840,000 1,497,875 1,500,928 1,496,859 1,498,171 1,498,461 13.76%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 29.97% 8.87% -2.92% -3.28% -3.63% -2.97% 0.00% -
ROE 16.10% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 69.62 59.46 177.48 223.42 477.17 567.24 574.85 -29.64%
EPS 16.80 4.64 -54.60 -7.32 -17.32 -16.84 -24.44 -
DPS 12.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0437 0.00 -0.6227 -0.8509 -0.8774 -1.1143 -0.71 -
Adjusted Per Share Value based on latest NOSH - 1,500,928
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 38.68 39.04 45.46 57.34 122.12 145.30 147.28 -19.96%
EPS 9.33 2.63 -2.80 -1.88 -4.43 -4.31 -6.26 -
DPS 6.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5799 0.00 -0.1595 -0.2184 -0.2246 -0.2854 -0.1819 -
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 0.47 0.13 0.09 0.12 0.19 0.20 0.25 -
P/RPS 0.68 0.22 0.05 0.05 0.04 0.04 0.04 60.31%
P/EPS 2.80 3.25 -0.82 -1.64 -1.10 -1.19 -1.02 -
EY 35.74 30.77 -121.33 -61.00 -91.16 -84.20 -97.76 -
DY 25.53 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 27/09/07 13/10/06 29/09/05 29/09/04 30/09/03 23/10/02 28/09/01 -
Price 0.46 0.15 0.08 0.11 0.17 0.14 0.17 -
P/RPS 0.66 0.25 0.05 0.05 0.04 0.02 0.03 67.35%
P/EPS 2.74 3.75 -0.73 -1.50 -0.98 -0.83 -0.70 -
EY 36.52 26.67 -136.50 -66.55 -101.88 -120.29 -143.76 -
DY 26.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 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