[BJCORP] YoY TTM Result on 31-Jan-2005 [#3]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
30-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- 950.46%
YoY- 147.17%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
TTM Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 2,552,502 2,181,494 2,657,567 3,129,214 6,424,672 7,578,786 8,064,722 -17.44%
PBT 741,775 47,287 -459,020 476,153 -105,084 -158,095 -222,757 -
Tax -38,015 -84,934 -63,438 -269,585 -332,880 -351,827 34,863 -
NP 703,760 -37,647 -522,458 206,568 -437,964 -509,922 -187,894 -
-
NP to SH 424,748 -144,935 -532,041 206,568 -437,964 -509,922 -526,474 -
-
Tax Rate 5.12% 179.61% - 56.62% - - - -
Total Cost 1,848,742 2,219,141 3,180,025 2,922,646 6,862,636 8,088,708 8,252,616 -22.05%
-
Net Worth 3,898,920 0 1,852,993 -900,431 -1,314,183 -1,004,169 -1,252,811 -
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div 228,259 - - - - - - -
Div Payout % 53.74% - - - - - - -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 3,898,920 0 1,852,993 -900,431 -1,314,183 -1,004,169 -1,252,811 -
NOSH 3,521,741 3,926,666 1,322,810 1,498,471 1,495,600 1,498,313 1,499,295 15.28%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 27.57% -1.73% -19.66% 6.60% -6.82% -6.73% -2.33% -
ROE 10.89% 0.00% -28.71% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 72.48 55.56 200.90 208.83 429.57 505.82 537.90 -28.38%
EPS 12.06 -3.69 -40.22 13.79 -29.28 -34.03 -35.11 -
DPS 6.48 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1071 0.00 1.4008 -0.6009 -0.8787 -0.6702 -0.8356 -
Adjusted Per Share Value based on latest NOSH - 1,498,471
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 42.81 36.59 44.57 52.48 107.75 127.11 135.26 -17.44%
EPS 7.12 -2.43 -8.92 3.46 -7.35 -8.55 -8.83 -
DPS 3.83 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6539 0.00 0.3108 -0.151 -0.2204 -0.1684 -0.2101 -
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 -
Price 1.27 0.30 0.14 0.12 0.14 0.16 0.22 -
P/RPS 1.75 0.54 0.07 0.06 0.03 0.03 0.04 87.65%
P/EPS 10.53 -8.13 -0.35 0.87 -0.48 -0.47 -0.63 -
EY 9.50 -12.30 -287.29 114.88 -209.17 -212.71 -159.61 -
DY 5.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.00 0.10 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 27/03/08 28/03/07 30/03/06 30/03/05 30/03/04 31/03/03 29/03/02 -
Price 1.10 0.37 0.12 0.11 0.14 0.14 0.20 -
P/RPS 1.52 0.67 0.06 0.05 0.03 0.03 0.04 83.30%
P/EPS 9.12 -10.02 -0.30 0.80 -0.48 -0.41 -0.57 -
EY 10.96 -9.98 -335.17 125.32 -209.17 -243.09 -175.57 -
DY 5.89 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.00 0.09 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