[BJCORP] YoY Cumulative Quarter 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- 37.72%
YoY- 113.34%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Cumulative Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 4,890,870 4,828,720 2,040,334 1,662,015 2,002,227 2,294,812 4,723,270 0.58%
PBT 309,578 332,715 682,668 194,097 -335,175 463,938 164,795 11.06%
Tax -177,965 -152,851 -77,014 -79,663 -116,026 -233,687 -321,353 -9.37%
NP 131,613 179,864 605,654 114,434 -451,201 230,251 -156,558 -
-
NP to SH -64,478 61,499 360,005 60,211 -451,201 230,251 -156,558 -13.73%
-
Tax Rate 57.49% 45.94% 11.28% 41.04% - 50.37% 195.00% -
Total Cost 4,759,257 4,648,856 1,434,680 1,547,581 2,453,428 2,064,561 4,879,828 -0.41%
-
Net Worth 5,633,147 6,057,078 3,545,921 0 1,020,575 -900,181 -1,316,435 -
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div - 89,765 224,202 - - - - -
Div Payout % - 145.96% 62.28% - - - - -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 5,633,147 6,057,078 3,545,921 0 1,020,575 -900,181 -1,316,435 -
NOSH 4,015,359 3,819,813 3,202,891 3,859,679 728,566 1,498,054 1,498,162 17.84%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 2.69% 3.72% 29.68% 6.89% -22.53% 10.03% -3.31% -
ROE -1.14% 1.02% 10.15% 0.00% -44.21% 0.00% 0.00% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 121.80 126.41 63.70 43.06 274.82 153.19 315.27 -14.64%
EPS -1.60 1.61 11.24 1.81 -61.93 15.37 -10.45 -26.83%
DPS 0.00 2.35 7.00 0.00 0.00 0.00 0.00 -
NAPS 1.4029 1.5857 1.1071 0.00 1.4008 -0.6009 -0.8787 -
Adjusted Per Share Value based on latest NOSH - 3,926,666
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 82.03 80.98 34.22 27.87 33.58 38.49 79.22 0.58%
EPS -1.08 1.03 6.04 1.01 -7.57 3.86 -2.63 -13.77%
DPS 0.00 1.51 3.76 0.00 0.00 0.00 0.00 -
NAPS 0.9448 1.0159 0.5947 0.00 0.1712 -0.151 -0.2208 -
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 1.23 0.51 1.27 0.30 0.14 0.12 0.14 -
P/RPS 1.01 0.40 1.99 0.70 0.05 0.08 0.04 71.19%
P/EPS -76.60 31.68 11.30 19.23 -0.23 0.78 -1.34 96.14%
EY -1.31 3.16 8.85 5.20 -442.36 128.08 -74.64 -48.99%
DY 0.00 4.61 5.51 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.32 1.15 0.00 0.10 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 31/03/10 30/03/09 27/03/08 28/03/07 30/03/06 30/03/05 30/03/04 -
Price 1.75 0.52 1.10 0.37 0.12 0.11 0.14 -
P/RPS 1.44 0.41 1.73 0.86 0.04 0.07 0.04 81.61%
P/EPS -108.98 32.30 9.79 23.72 -0.19 0.72 -1.34 108.00%
EY -0.92 3.10 10.22 4.22 -516.08 139.73 -74.64 -51.90%
DY 0.00 4.52 6.36 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.33 0.99 0.00 0.09 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