[BJCORP] YoY TTM Result on 31-Jul-2005 [#1]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
29-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jul-2005 [#1]
Profit Trend
QoQ- -8.99%
YoY- 195.17%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
TTM Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 4,387,516 2,168,920 2,427,874 2,776,424 4,617,136 6,908,360 8,208,613 -9.90%
PBT 1,117,233 353,651 -450,436 355,634 202,291 -188,171 -224,891 -
Tax -68,613 -22,258 -73,269 -198,131 -345,185 -292,003 -338,971 -23.35%
NP 1,048,620 331,393 -523,705 157,503 -142,894 -480,174 -563,862 -
-
NP to SH 492,427 223,027 -577,055 135,986 -142,894 -480,174 -563,862 -
-
Tax Rate 6.14% 6.29% - 55.71% 170.64% - - -
Total Cost 3,338,896 1,837,527 2,951,579 2,618,921 4,760,030 7,388,534 8,772,475 -14.85%
-
Net Worth 6,191,132 3,391,354 0 -932,727 -1,277,140 -1,313,344 -1,669,411 -
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div 205,192 97,480 - - - - - -
Div Payout % 41.67% 43.71% - - - - - -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 6,191,132 3,391,354 0 -932,727 -1,277,140 -1,313,344 -1,669,411 -
NOSH 3,837,558 3,249,357 3,840,000 1,497,875 1,500,928 1,496,859 1,498,171 16.95%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 23.90% 15.28% -21.57% 5.67% -3.09% -6.95% -6.87% -
ROE 7.95% 6.58% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 114.33 66.75 63.23 185.36 307.62 461.52 547.91 -22.96%
EPS 12.83 6.86 -15.03 9.08 -9.52 -32.08 -37.64 -
DPS 5.35 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6133 1.0437 0.00 -0.6227 -0.8509 -0.8774 -1.1143 -
Adjusted Per Share Value based on latest NOSH - 1,497,875
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 73.58 36.38 40.72 46.56 77.44 115.86 137.67 -9.90%
EPS 8.26 3.74 -9.68 2.28 -2.40 -8.05 -9.46 -
DPS 3.44 1.63 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0383 0.5688 0.00 -0.1564 -0.2142 -0.2203 -0.28 -
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 0.87 0.47 0.13 0.09 0.12 0.19 0.20 -
P/RPS 0.76 0.70 0.21 0.05 0.04 0.04 0.04 63.27%
P/EPS 6.78 6.85 -0.87 0.99 -1.26 -0.59 -0.53 -
EY 14.75 14.60 -115.60 100.87 -79.34 -168.84 -188.18 -
DY 6.15 6.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.45 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 25/09/08 27/09/07 13/10/06 29/09/05 29/09/04 30/09/03 23/10/02 -
Price 0.66 0.46 0.15 0.08 0.11 0.17 0.14 -
P/RPS 0.58 0.69 0.24 0.04 0.04 0.04 0.03 63.75%
P/EPS 5.14 6.70 -1.00 0.88 -1.16 -0.53 -0.37 -
EY 19.44 14.92 -100.18 113.48 -86.55 -188.70 -268.83 -
DY 8.10 6.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.44 0.00 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