[BJCORP] YoY Annualized Quarter Result on 31-Oct-2007 [#2]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
28-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- -11.07%
YoY- 455.21%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 6,928,952 6,460,156 6,195,542 2,410,860 2,311,394 2,745,352 3,259,742 13.38%
PBT 849,060 719,554 431,350 954,296 267,608 165,184 391,250 13.77%
Tax -199,426 -260,074 -200,488 -102,276 -130,908 -282,630 -332,638 -8.16%
NP 649,634 459,480 230,862 852,020 136,700 -117,446 58,612 49.29%
-
NP to SH 424,008 183,456 87,114 485,462 87,438 -117,446 58,612 39.04%
-
Tax Rate 23.49% 36.14% 46.48% 10.72% 48.92% 171.10% 85.02% -
Total Cost 6,279,318 6,000,676 5,964,680 1,558,840 2,174,694 2,862,798 3,201,130 11.87%
-
Net Worth 6,070,308 5,851,890 6,109,060 3,377,844 0 117,921 -1,113,478 -
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div 437,121 - 179,577 453,097 - - - -
Div Payout % 103.09% - 206.14% 93.33% - - - -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 6,070,308 5,851,890 6,109,060 3,377,844 0 117,921 -1,113,478 -
NOSH 4,371,216 3,952,911 3,820,789 3,236,413 3,868,938 432,104 1,495,204 19.56%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 9.38% 7.11% 3.73% 35.34% 5.91% -4.28% 1.80% -
ROE 6.98% 3.13% 1.43% 14.37% 0.00% -99.60% 0.00% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 158.51 163.43 162.15 74.49 59.74 635.34 218.01 -5.17%
EPS 9.70 4.66 2.28 15.00 2.62 -27.18 3.92 16.29%
DPS 10.00 0.00 4.70 14.00 0.00 0.00 0.00 -
NAPS 1.3887 1.4804 1.5989 1.0437 0.00 0.2729 -0.7447 -
Adjusted Per Share Value based on latest NOSH - 3,269,476
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 116.21 108.35 103.91 40.43 38.77 46.04 54.67 13.38%
EPS 7.11 3.08 1.46 8.14 1.47 -1.97 0.98 39.11%
DPS 7.33 0.00 3.01 7.60 0.00 0.00 0.00 -
NAPS 1.0181 0.9814 1.0246 0.5665 0.00 0.0198 -0.1867 -
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 1.08 1.18 0.57 1.22 0.20 0.09 0.11 -
P/RPS 0.68 0.72 0.35 1.64 0.33 0.01 0.05 54.46%
P/EPS 11.13 25.43 25.00 8.13 8.85 -0.33 2.81 25.77%
EY 8.98 3.93 4.00 12.30 11.30 -302.00 35.64 -20.51%
DY 9.26 0.00 8.25 11.48 0.00 0.00 0.00 -
P/NAPS 0.78 0.80 0.36 1.17 0.00 0.33 0.00 -
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 30/12/10 23/12/09 23/12/08 28/12/07 28/12/06 27/12/05 28/12/04 -
Price 1.11 1.21 0.57 1.48 0.26 0.09 0.11 -
P/RPS 0.70 0.74 0.35 1.99 0.44 0.01 0.05 55.21%
P/EPS 11.44 26.07 25.00 9.87 11.50 -0.33 2.81 26.34%
EY 8.74 3.84 4.00 10.14 8.69 -302.00 35.64 -20.87%
DY 9.01 0.00 8.25 9.46 0.00 0.00 0.00 -
P/NAPS 0.80 0.82 0.36 1.42 0.00 0.33 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