[BJCORP] YoY Quarter Result on 30-Apr-2007 [#4]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
29-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
30-Apr-2007 [#4]
Profit Trend
QoQ- 292.57%
YoY- 131.56%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Quarter Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 1,887,705 1,509,617 1,423,548 512,168 733,614 655,340 834,402 14.56%
PBT 297,765 -37,521 495,168 59,107 -148,902 -56,583 12,215 70.23%
Tax -45,112 -35,714 31,185 38,999 -56,244 -24,257 -35,898 3.87%
NP 252,653 -73,235 526,353 98,106 -205,146 -80,840 -23,683 -
-
NP to SH 143,851 -113,906 235,892 64,743 -205,146 -80,840 -23,683 -
-
Tax Rate 15.15% - -6.30% -65.98% - - 293.88% -
Total Cost 1,635,052 1,582,852 897,195 414,062 938,760 736,180 858,085 11.33%
-
Net Worth 5,954,701 5,895,121 5,973,946 3,776,425 1,162,493 -925,019 -1,271,837 -
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div 42,503 38,875 74,413 - - - - -
Div Payout % 29.55% 0.00% 31.55% - - - - -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 5,954,701 5,895,121 5,973,946 3,776,425 1,162,493 -925,019 -1,271,837 -
NOSH 4,250,322 3,887,576 3,720,693 3,742,369 1,809,047 1,497,037 1,498,924 18.96%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 13.38% -4.85% 36.97% 19.16% -27.96% -12.34% -2.84% -
ROE 2.42% -1.93% 3.95% 1.71% -17.65% 0.00% 0.00% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 44.41 38.83 38.26 13.69 40.55 43.78 55.67 -3.69%
EPS 3.39 -2.93 6.34 2.03 -11.34 -5.40 -1.58 -
DPS 1.00 1.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.401 1.5164 1.6056 1.0091 0.6426 -0.6179 -0.8485 -
Adjusted Per Share Value based on latest NOSH - 3,742,369
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 32.28 25.81 24.34 8.76 12.54 11.21 14.27 14.56%
EPS 2.46 -1.95 4.03 1.11 -3.51 -1.38 -0.40 -
DPS 0.73 0.66 1.27 0.00 0.00 0.00 0.00 -
NAPS 1.0182 1.008 1.0214 0.6457 0.1988 -0.1582 -0.2175 -
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 1.71 0.84 1.11 0.41 0.12 0.10 0.14 -
P/RPS 3.85 2.16 2.90 3.00 0.30 0.23 0.25 57.69%
P/EPS 50.52 -28.67 17.51 23.70 -1.06 -1.85 -8.86 -
EY 1.98 -3.49 5.71 4.22 -94.50 -54.00 -11.29 -
DY 0.58 1.19 1.80 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.55 0.69 0.41 0.19 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/06/10 29/06/09 30/06/08 29/06/07 28/06/06 29/06/05 30/06/04 -
Price 1.27 0.93 0.92 0.46 0.12 0.09 0.10 -
P/RPS 2.86 2.39 2.40 3.36 0.30 0.21 0.18 58.52%
P/EPS 37.52 -31.74 14.51 26.59 -1.06 -1.67 -6.33 -
EY 2.66 -3.15 6.89 3.76 -94.50 -60.00 -15.80 -
DY 0.79 1.08 2.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.61 0.57 0.46 0.19 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