[BJCORP] YoY Quarter Result on 31-Jan-2010 [#3]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
31-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- -401.4%
YoY- -970.61%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 1,766,910 1,807,013 1,777,238 1,660,792 1,730,949 834,904 506,318 23.13%
PBT 96,882 135,263 188,115 -50,199 117,040 205,520 60,293 8.21%
Tax -60,408 -46,111 -66,319 -47,928 -52,607 -25,876 -14,209 27.25%
NP 36,474 89,152 121,796 -98,127 64,433 179,644 46,084 -3.81%
-
NP to SH 1,029 15,280 32,465 -156,205 17,942 117,274 16,492 -36.99%
-
Tax Rate 62.35% 34.09% 35.25% - 44.95% 12.59% 23.57% -
Total Cost 1,730,436 1,717,861 1,655,442 1,758,919 1,666,516 655,260 460,234 24.67%
-
Net Worth 1,292,835 6,307,147 6,113,071 5,849,904 6,053,325 3,898,920 0 -
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 1,292,835 6,307,147 6,113,071 5,849,904 6,053,325 3,898,920 0 -
NOSH 1,028,999 4,365,714 4,387,162 4,169,865 3,817,446 3,521,741 3,926,666 -19.98%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 2.06% 4.93% 6.85% -5.91% 3.72% 21.52% 9.10% -
ROE 0.08% 0.24% 0.53% -2.67% 0.30% 3.01% 0.00% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 171.71 41.39 40.51 39.83 45.34 23.71 12.89 53.90%
EPS 0.10 0.35 0.74 -3.75 0.47 3.33 0.49 -23.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2564 1.4447 1.3934 1.4029 1.5857 1.1071 0.00 -
Adjusted Per Share Value based on latest NOSH - 4,169,865
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 29.63 30.31 29.81 27.85 29.03 14.00 8.49 23.13%
EPS 0.02 0.26 0.54 -2.62 0.30 1.97 0.28 -35.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2168 1.0578 1.0252 0.9811 1.0152 0.6539 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.535 0.95 1.09 1.23 0.51 1.27 0.30 -
P/RPS 0.31 2.30 2.69 3.09 1.12 5.36 2.33 -28.52%
P/EPS 535.00 271.43 147.30 -32.83 108.51 38.14 71.43 39.83%
EY 0.19 0.37 0.68 -3.05 0.92 2.62 1.40 -28.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.66 0.78 0.88 0.32 1.15 0.00 -
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 27/03/13 29/03/12 30/03/11 31/03/10 30/03/09 27/03/08 28/03/07 -
Price 0.515 0.93 1.09 1.75 0.52 1.10 0.37 -
P/RPS 0.30 2.25 2.69 4.39 1.15 4.64 2.87 -31.34%
P/EPS 515.00 265.71 147.30 -46.72 110.64 33.03 88.10 34.18%
EY 0.19 0.38 0.68 -2.14 0.90 3.03 1.14 -25.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.64 0.78 1.25 0.33 0.99 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