[BJLAND] YoY Cumulative Quarter Result on 31-Jul-2005 [#1]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
22-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jul-2005 [#1]
Profit Trend
QoQ- -61.57%
YoY- -39.46%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Cumulative Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 963,905 150,133 124,372 113,098 210,516 177,347 714,343 5.11%
PBT 83,760 42,497 18,414 28,783 73,131 49,161 102,925 -3.37%
Tax -39,395 -4,077 -3,377 -2,578 -30,309 -21,807 -74,966 -10.15%
NP 44,365 38,420 15,037 26,205 42,822 27,354 27,959 7.99%
-
NP to SH 683 38,203 15,005 25,924 42,822 27,354 27,959 -46.10%
-
Tax Rate 47.03% 9.59% 18.34% 8.96% 41.44% 44.36% 72.84% -
Total Cost 919,540 111,713 109,335 86,893 167,694 149,993 686,384 4.98%
-
Net Worth 6,269,940 2,158,891 2,072,119 3,528,785 3,267,994 3,204,325 2,040,485 20.55%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div - 34,729 - - - - - -
Div Payout % - 90.91% - - - - - -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 6,269,940 2,158,891 2,072,119 3,528,785 3,267,994 3,204,325 2,040,485 20.55%
NOSH 1,365,999 938,648 893,154 867,023 866,842 868,380 868,291 7.83%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 4.60% 25.59% 12.09% 23.17% 20.34% 15.42% 3.91% -
ROE 0.01% 1.77% 0.72% 0.73% 1.31% 0.85% 1.37% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 70.56 15.99 13.93 13.04 24.29 20.42 82.27 -2.52%
EPS 0.05 4.07 1.68 2.99 4.94 3.15 3.22 -50.02%
DPS 0.00 3.70 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.59 2.30 2.32 4.07 3.77 3.69 2.35 11.79%
Adjusted Per Share Value based on latest NOSH - 867,023
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 19.28 3.00 2.49 2.26 4.21 3.55 14.29 5.11%
EPS 0.01 0.76 0.30 0.52 0.86 0.55 0.56 -48.84%
DPS 0.00 0.69 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.254 0.4318 0.4144 0.7058 0.6536 0.6409 0.4081 20.55%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 2.21 0.90 0.26 2.08 2.15 2.36 2.97 -
P/RPS 3.13 5.63 1.87 15.95 8.85 11.56 3.61 -2.34%
P/EPS 4,420.00 22.11 15.48 69.57 43.52 74.92 92.24 90.47%
EY 0.02 4.52 6.46 1.44 2.30 1.33 1.08 -48.53%
DY 0.00 4.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.39 0.11 0.51 0.57 0.64 1.26 -14.84%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 19/09/08 26/09/07 25/09/06 22/09/05 27/09/04 26/09/03 24/09/02 -
Price 1.97 1.47 0.26 2.12 2.05 2.29 2.42 -
P/RPS 2.79 9.19 1.87 16.25 8.44 11.21 2.94 -0.86%
P/EPS 3,940.00 36.12 15.48 70.90 41.50 72.70 75.16 93.34%
EY 0.03 2.77 6.46 1.41 2.41 1.38 1.33 -46.81%
DY 0.00 2.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.64 0.11 0.52 0.54 0.62 1.03 -13.53%

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