[BJCORP] YoY Quarter Result on 31-Oct-2004 [#2]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
28-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Oct-2004 [#2]
Profit Trend
QoQ- 306.7%
YoY- 191.82%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Quarter Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 639,910 584,914 708,061 791,528 1,910,305 1,823,020 2,110,025 -18.02%
PBT 279,721 36,824 61,594 145,735 49,212 92,191 23,619 50.94%
Tax -23,183 -19,093 -79,425 -88,962 -111,044 -139,992 -120,056 -23.96%
NP 256,538 17,731 -17,831 56,773 -61,832 -47,801 -96,437 -
-
NP to SH 106,258 5,319 -17,831 56,773 -61,832 -47,801 -96,437 -
-
Tax Rate 8.29% 51.85% 128.95% 61.04% 225.64% 151.85% 508.30% -
Total Cost 383,372 567,183 725,892 734,755 1,972,137 1,870,821 2,206,462 -25.29%
-
Net Worth 3,412,352 0 118,975 -1,115,537 -1,403,721 -920,806 -1,161,287 -
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div 130,779 - - - - - - -
Div Payout % 123.08% - - - - - - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 3,412,352 0 118,975 -1,115,537 -1,403,721 -920,806 -1,161,287 -
NOSH 3,269,476 3,799,285 435,965 1,497,968 1,497,142 1,498,463 1,497,468 13.89%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 40.09% 3.03% -2.52% 7.17% -3.24% -2.62% -4.57% -
ROE 3.11% 0.00% -14.99% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 19.57 15.40 162.41 52.84 127.60 121.66 140.91 -28.02%
EPS 3.25 0.16 -4.09 3.79 -4.13 -3.19 -6.44 -
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0437 0.00 0.2729 -0.7447 -0.9376 -0.6145 -0.7755 -
Adjusted Per Share Value based on latest NOSH - 1,497,968
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 10.94 10.00 12.11 13.53 32.66 31.17 36.08 -18.02%
EPS 1.82 0.09 -0.30 0.97 -1.06 -0.82 -1.65 -
DPS 2.24 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5835 0.00 0.0203 -0.1907 -0.24 -0.1574 -0.1986 -
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 1.22 0.20 0.09 0.11 0.17 0.15 0.18 -
P/RPS 6.23 1.30 0.06 0.21 0.13 0.12 0.13 90.52%
P/EPS 37.54 142.86 -2.20 2.90 -4.12 -4.70 -2.80 -
EY 2.66 0.70 -45.44 34.45 -24.29 -21.27 -35.78 -
DY 3.28 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.00 0.33 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 28/12/07 28/12/06 27/12/05 28/12/04 30/12/03 31/12/02 28/12/01 -
Price 1.48 0.26 0.09 0.11 0.14 0.13 0.21 -
P/RPS 7.56 1.69 0.06 0.21 0.11 0.11 0.15 92.13%
P/EPS 45.54 185.71 -2.20 2.90 -3.39 -4.08 -3.26 -
EY 2.20 0.54 -45.44 34.45 -29.50 -24.54 -30.67 -
DY 2.70 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 0.00 0.33 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