[BJCORP] YoY TTM Result on 31-Jan-2006 [#3]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
30-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jan-2006 [#3]
Profit Trend
QoQ- -966.77%
YoY- -357.56%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
TTM Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 6,252,268 2,552,502 2,181,494 2,657,567 3,129,214 6,424,672 7,578,786 -3.15%
PBT 827,883 741,775 47,287 -459,020 476,153 -105,084 -158,095 -
Tax -121,666 -38,015 -84,934 -63,438 -269,585 -332,880 -351,827 -16.20%
NP 706,217 703,760 -37,647 -522,458 206,568 -437,964 -509,922 -
-
NP to SH 297,391 424,748 -144,935 -532,041 206,568 -437,964 -509,922 -
-
Tax Rate 14.70% 5.12% 179.61% - 56.62% - - -
Total Cost 5,546,051 1,848,742 2,219,141 3,180,025 2,922,646 6,862,636 8,088,708 -6.09%
-
Net Worth 6,053,325 3,898,920 0 1,852,993 -900,431 -1,314,183 -1,004,169 -
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div 162,992 228,259 - - - - - -
Div Payout % 54.81% 53.74% - - - - - -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 6,053,325 3,898,920 0 1,852,993 -900,431 -1,314,183 -1,004,169 -
NOSH 3,817,446 3,521,741 3,926,666 1,322,810 1,498,471 1,495,600 1,498,313 16.85%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 11.30% 27.57% -1.73% -19.66% 6.60% -6.82% -6.73% -
ROE 4.91% 10.89% 0.00% -28.71% 0.00% 0.00% 0.00% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 163.78 72.48 55.56 200.90 208.83 429.57 505.82 -17.11%
EPS 7.79 12.06 -3.69 -40.22 13.79 -29.28 -34.03 -
DPS 4.27 6.48 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5857 1.1071 0.00 1.4008 -0.6009 -0.8787 -0.6702 -
Adjusted Per Share Value based on latest NOSH - 1,322,810
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 106.90 43.64 37.30 45.44 53.50 109.85 129.58 -3.15%
EPS 5.08 7.26 -2.48 -9.10 3.53 -7.49 -8.72 -
DPS 2.79 3.90 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.035 0.6666 0.00 0.3168 -0.154 -0.2247 -0.1717 -
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 -
Price 0.51 1.27 0.30 0.14 0.12 0.14 0.16 -
P/RPS 0.31 1.75 0.54 0.07 0.06 0.03 0.03 47.53%
P/EPS 6.55 10.53 -8.13 -0.35 0.87 -0.48 -0.47 -
EY 15.28 9.50 -12.30 -287.29 114.88 -209.17 -212.71 -
DY 8.37 5.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 1.15 0.00 0.10 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/03/09 27/03/08 28/03/07 30/03/06 30/03/05 30/03/04 31/03/03 -
Price 0.52 1.10 0.37 0.12 0.11 0.14 0.14 -
P/RPS 0.32 1.52 0.67 0.06 0.05 0.03 0.03 48.31%
P/EPS 6.67 9.12 -10.02 -0.30 0.80 -0.48 -0.41 -
EY 14.98 10.96 -9.98 -335.17 125.32 -209.17 -243.09 -
DY 8.21 5.89 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.99 0.00 0.09 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