[BJCORP] YoY TTM 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- 186.21%
YoY- 119.04%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
TTM Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 6,778,575 6,338,337 3,463,882 2,174,183 2,521,706 2,950,152 5,564,417 3.34%
PBT 607,343 295,194 1,177,836 253,204 -549,247 407,355 177,010 22.80%
Tax -223,077 -188,565 -45,829 -40,664 -44,452 -257,944 -357,251 -7.54%
NP 384,266 106,629 1,132,007 212,540 -593,699 149,411 -180,241 -
-
NP to SH 79,374 -52,407 595,897 124,954 -656,347 149,411 -180,241 -
-
Tax Rate 36.73% 63.88% 3.89% 16.06% - 63.32% 201.83% -
Total Cost 6,394,309 6,231,708 2,331,875 1,961,643 3,115,405 2,800,741 5,744,658 1.80%
-
Net Worth 5,954,701 5,895,121 5,973,946 3,776,425 1,162,493 -925,019 -1,264,042 -
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div 42,503 127,453 302,673 - - - - -
Div Payout % 53.55% 0.00% 50.79% - - - - -
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 -1,264,042 -
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 5.67% 1.68% 32.68% 9.78% -23.54% 5.06% -3.24% -
ROE 1.33% -0.89% 9.97% 3.31% -56.46% 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 159.48 163.04 93.10 58.10 139.39 197.07 371.23 -13.12%
EPS 1.87 -1.35 16.02 3.34 -36.28 9.98 -12.02 -
DPS 1.00 3.28 8.13 0.00 0.00 0.00 0.00 -
NAPS 1.401 1.5164 1.6056 1.0091 0.6426 -0.6179 -0.8433 -
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 113.69 106.30 58.09 36.46 42.29 49.48 93.32 3.34%
EPS 1.33 -0.88 9.99 2.10 -11.01 2.51 -3.02 -
DPS 0.71 2.14 5.08 0.00 0.00 0.00 0.00 -
NAPS 0.9987 0.9887 1.0019 0.6334 0.195 -0.1551 -0.212 -
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 1.07 0.52 1.19 0.71 0.09 0.05 0.04 72.89%
P/EPS 91.57 -62.31 6.93 12.28 -0.33 1.00 -1.16 -
EY 1.09 -1.60 14.43 8.14 -302.34 99.80 -85.89 -
DY 0.58 3.90 7.33 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 0.80 0.57 0.99 0.79 0.09 0.05 0.03 72.80%
P/EPS 68.01 -68.99 5.74 13.78 -0.33 0.90 -0.83 -
EY 1.47 -1.45 17.41 7.26 -302.34 110.89 -120.25 -
DY 0.79 3.53 8.84 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