[BJCORP] YoY Annualized Quarter Result on 31-Jul-2007 [#1]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
27-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jul-2007 [#1]
Profit Trend
QoQ- 205.44%
YoY- 255.4%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 6,978,268 6,448,260 5,956,616 2,262,080 2,283,132 2,658,460 3,353,372 12.98%
PBT 951,132 731,244 547,296 789,708 387,920 -7,324 199,560 29.71%
Tax -201,572 -285,328 -202,956 -111,820 -185,444 -70,176 -309,428 -6.89%
NP 749,560 445,916 344,340 677,888 202,476 -77,500 -109,868 -
-
NP to SH 501,852 159,604 132,012 545,892 153,600 -163,568 -109,868 -
-
Tax Rate 21.19% 39.02% 37.08% 14.16% 47.80% - 155.06% -
Total Cost 6,228,708 6,002,344 5,612,276 1,584,192 2,080,656 2,735,960 3,463,240 10.27%
-
Net Worth 6,229,150 5,890,651 6,191,132 3,391,354 0 -932,727 -1,277,140 -
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div - - - 389,922 - - - -
Div Payout % - - - 71.43% - - - -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 6,229,150 5,890,651 6,191,132 3,391,354 0 -932,727 -1,277,140 -
NOSH 4,356,353 3,930,769 3,837,558 3,249,357 3,840,000 1,497,875 1,500,928 19.42%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 10.74% 6.92% 5.78% 29.97% 8.87% -2.92% -3.28% -
ROE 8.06% 2.71% 2.13% 16.10% 0.00% 0.00% 0.00% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 160.19 164.05 155.22 69.62 59.46 177.48 223.42 -5.39%
EPS 11.52 4.04 3.44 16.80 4.64 -54.60 -7.32 -
DPS 0.00 0.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 1.4299 1.4986 1.6133 1.0437 0.00 -0.6227 -0.8509 -
Adjusted Per Share Value based on latest NOSH - 3,249,357
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 117.03 108.15 99.90 37.94 38.29 44.59 56.24 12.98%
EPS 8.42 2.68 2.21 9.16 2.58 -2.74 -1.84 -
DPS 0.00 0.00 0.00 6.54 0.00 0.00 0.00 -
NAPS 1.0447 0.9879 1.0383 0.5688 0.00 -0.1564 -0.2142 -
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 1.08 0.93 0.87 0.47 0.13 0.09 0.12 -
P/RPS 0.67 0.57 0.56 0.68 0.22 0.05 0.05 54.08%
P/EPS 9.38 22.90 25.29 2.80 3.25 -0.82 -1.64 -
EY 10.67 4.37 3.95 35.74 30.77 -121.33 -61.00 -
DY 0.00 0.00 0.00 25.53 0.00 0.00 0.00 -
P/NAPS 0.76 0.62 0.54 0.45 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 29/09/10 29/09/09 25/09/08 27/09/07 13/10/06 29/09/05 29/09/04 -
Price 1.08 0.98 0.66 0.46 0.15 0.08 0.11 -
P/RPS 0.67 0.60 0.43 0.66 0.25 0.05 0.05 54.08%
P/EPS 9.38 24.14 19.19 2.74 3.75 -0.73 -1.50 -
EY 10.67 4.14 5.21 36.52 26.67 -136.50 -66.55 -
DY 0.00 0.00 0.00 26.09 0.00 0.00 0.00 -
P/NAPS 0.76 0.65 0.41 0.44 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