[BJCORP] YoY Cumulative Quarter Result on 31-Jul-2003 [#1]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- 86.02%
YoY- -2.76%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Cumulative Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 570,783 664,615 838,343 1,785,624 2,124,548 2,153,463 2,015,383 -18.95%
PBT 96,980 -1,831 49,890 24,609 55,233 14,605 22,404 27.64%
Tax -46,361 -17,544 -77,357 -89,423 -118,306 -14,605 -22,404 12.87%
NP 50,619 -19,375 -27,467 -64,814 -63,073 0 0 -
-
NP to SH 38,400 -40,892 -27,467 -64,814 -63,073 -91,556 -75,879 -
-
Tax Rate 47.80% - 155.06% 363.38% 214.19% 100.00% 100.00% -
Total Cost 520,164 683,990 865,810 1,850,438 2,187,621 2,153,463 2,015,383 -20.19%
-
Net Worth 0 -932,727 -1,277,140 -1,313,344 -1,669,411 -1,063,907 -387,792 -
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 0 -932,727 -1,277,140 -1,313,344 -1,669,411 -1,063,907 -387,792 -
NOSH 3,840,000 1,497,875 1,500,928 1,496,859 1,498,171 1,498,461 1,499,584 16.95%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 8.87% -2.92% -3.28% -3.63% -2.97% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 14.86 44.37 55.85 119.29 141.81 143.71 134.40 -30.70%
EPS 1.16 -13.65 -1.83 -4.33 -4.21 -6.11 -5.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 -0.6227 -0.8509 -0.8774 -1.1143 -0.71 -0.2586 -
Adjusted Per Share Value based on latest NOSH - 1,496,859
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 9.57 11.15 14.06 29.95 35.63 36.12 33.80 -18.95%
EPS 0.64 -0.69 -0.46 -1.09 -1.06 -1.54 -1.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 -0.1564 -0.2142 -0.2203 -0.28 -0.1784 -0.065 -
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 0.13 0.09 0.12 0.19 0.20 0.25 0.56 -
P/RPS 0.87 0.20 0.21 0.16 0.14 0.17 0.42 12.89%
P/EPS 13.00 -3.30 -6.56 -4.39 -4.75 -4.09 -11.07 -
EY 7.69 -30.33 -15.25 -22.79 -21.05 -24.44 -9.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 13/10/06 29/09/05 29/09/04 30/09/03 23/10/02 28/09/01 29/09/00 -
Price 0.15 0.08 0.11 0.17 0.14 0.17 0.38 -
P/RPS 1.01 0.18 0.20 0.14 0.10 0.12 0.28 23.82%
P/EPS 15.00 -2.93 -6.01 -3.93 -3.33 -2.78 -7.51 -
EY 6.67 -34.13 -16.64 -25.47 -30.07 -35.94 -13.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 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