[BJCORP] YoY Cumulative 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- 83.78%
YoY- 57.62%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Cumulative Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 565,520 570,783 664,615 838,343 1,785,624 2,124,548 2,153,463 -19.96%
PBT 197,427 96,980 -1,831 49,890 24,609 55,233 14,605 54.31%
Tax -27,955 -46,361 -17,544 -77,357 -89,423 -118,306 -14,605 11.42%
NP 169,472 50,619 -19,375 -27,467 -64,814 -63,073 0 -
-
NP to SH 136,473 38,400 -40,892 -27,467 -64,814 -63,073 -91,556 -
-
Tax Rate 14.16% 47.80% - 155.06% 363.38% 214.19% 100.00% -
Total Cost 396,048 520,164 683,990 865,810 1,850,438 2,187,621 2,153,463 -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 97,480 - - - - - - -
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 4.02% 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 17.40 14.86 44.37 55.85 119.29 141.81 143.71 -29.65%
EPS 4.20 1.16 -13.65 -1.83 -4.33 -4.21 -6.11 -
DPS 3.00 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 9.48 9.57 11.15 14.06 29.95 35.63 36.12 -19.97%
EPS 2.29 0.64 -0.69 -0.46 -1.09 -1.06 -1.54 -
DPS 1.63 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5688 0.00 -0.1564 -0.2142 -0.2203 -0.28 -0.1784 -
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 2.70 0.87 0.20 0.21 0.16 0.14 0.17 58.51%
P/EPS 11.19 13.00 -3.30 -6.56 -4.39 -4.75 -4.09 -
EY 8.94 7.69 -30.33 -15.25 -22.79 -21.05 -24.44 -
DY 6.38 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 2.64 1.01 0.18 0.20 0.14 0.10 0.12 67.35%
P/EPS 10.95 15.00 -2.93 -6.01 -3.93 -3.33 -2.78 -
EY 9.13 6.67 -34.13 -16.64 -25.47 -30.07 -35.94 -
DY 6.52 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