[BJCORP] YoY Quarter Result on 31-Jan-2009 [#3]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
30-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- 70.0%
YoY- -84.7%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Quarter Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 1,807,013 1,777,238 1,660,792 1,730,949 834,904 506,318 629,551 19.20%
PBT 135,263 188,115 -50,199 117,040 205,520 60,293 -417,767 -
Tax -46,111 -66,319 -47,928 -52,607 -25,876 -14,209 25,289 -
NP 89,152 121,796 -98,127 64,433 179,644 46,084 -392,478 -
-
NP to SH 15,280 32,465 -156,205 17,942 117,274 16,492 -392,478 -
-
Tax Rate 34.09% 35.25% - 44.95% 12.59% 23.57% - -
Total Cost 1,717,861 1,655,442 1,758,919 1,666,516 655,260 460,234 1,022,029 9.03%
-
Net Worth 6,307,147 6,113,071 5,849,904 6,053,325 3,898,920 0 1,852,993 22.63%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 6,307,147 6,113,071 5,849,904 6,053,325 3,898,920 0 1,852,993 22.63%
NOSH 4,365,714 4,387,162 4,169,865 3,817,446 3,521,741 3,926,666 1,322,810 22.00%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 4.93% 6.85% -5.91% 3.72% 21.52% 9.10% -62.34% -
ROE 0.24% 0.53% -2.67% 0.30% 3.01% 0.00% -21.18% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 41.39 40.51 39.83 45.34 23.71 12.89 47.59 -2.29%
EPS 0.35 0.74 -3.75 0.47 3.33 0.49 -29.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4447 1.3934 1.4029 1.5857 1.1071 0.00 1.4008 0.51%
Adjusted Per Share Value based on latest NOSH - 3,817,446
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 30.90 30.39 28.40 29.60 14.28 8.66 10.76 19.21%
EPS 0.26 0.56 -2.67 0.31 2.01 0.28 -6.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0784 1.0452 1.0002 1.035 0.6666 0.00 0.3168 22.63%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 0.95 1.09 1.23 0.51 1.27 0.30 0.14 -
P/RPS 2.30 2.69 3.09 1.12 5.36 2.33 0.29 41.19%
P/EPS 271.43 147.30 -32.83 108.51 38.14 71.43 -0.47 -
EY 0.37 0.68 -3.05 0.92 2.62 1.40 -211.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.78 0.88 0.32 1.15 0.00 0.10 36.93%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 29/03/12 30/03/11 31/03/10 30/03/09 27/03/08 28/03/07 30/03/06 -
Price 0.93 1.09 1.75 0.52 1.10 0.37 0.12 -
P/RPS 2.25 2.69 4.39 1.15 4.64 2.87 0.25 44.20%
P/EPS 265.71 147.30 -46.72 110.64 33.03 88.10 -0.40 -
EY 0.38 0.68 -2.14 0.90 3.03 1.14 -247.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.78 1.25 0.33 0.99 0.00 0.09 38.65%

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