[BJCORP] QoQ Annualized Quarter Result on 31-Jul-2007 [#1]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
27-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jul-2007 [#1]
Profit Trend
QoQ- 205.44%
YoY- 255.4%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 3,463,882 2,720,445 2,410,860 2,262,080 2,211,391 2,216,020 2,311,394 30.98%
PBT 1,177,836 910,224 954,296 789,708 270,318 258,796 267,608 168.81%
Tax -45,829 -102,685 -102,276 -111,820 3,032 -106,217 -130,908 -50.35%
NP 1,132,007 807,538 852,020 677,888 273,350 152,578 136,700 309.83%
-
NP to SH 595,897 480,006 485,462 545,892 178,723 80,281 87,438 259.87%
-
Tax Rate 3.89% 11.28% 10.72% 14.16% -1.12% 41.04% 48.92% -
Total Cost 2,331,875 1,912,906 1,558,840 1,584,192 1,938,041 2,063,441 2,174,694 4.76%
-
Net Worth 5,345,096 3,545,921 3,377,844 3,391,354 3,708,560 0 0 -
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 299,613 298,936 453,097 389,922 - - - -
Div Payout % 50.28% 62.28% 93.33% 71.43% - - - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 5,345,096 3,545,921 3,377,844 3,391,354 3,708,560 0 0 -
NOSH 3,329,033 3,202,891 3,236,413 3,249,357 3,675,117 3,859,679 3,868,938 -9.54%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 32.68% 29.68% 35.34% 29.97% 12.36% 6.89% 5.91% -
ROE 11.15% 13.54% 14.37% 16.10% 4.82% 0.00% 0.00% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 104.05 84.94 74.49 69.62 60.17 57.41 59.74 44.80%
EPS 17.90 14.99 15.00 16.80 5.69 2.41 2.62 260.47%
DPS 9.00 9.33 14.00 12.00 0.00 0.00 0.00 -
NAPS 1.6056 1.1071 1.0437 1.0437 1.0091 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,249,357
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 58.09 45.63 40.43 37.94 37.09 37.17 38.77 30.97%
EPS 9.99 8.05 8.14 9.16 3.00 1.35 1.47 259.20%
DPS 5.02 5.01 7.60 6.54 0.00 0.00 0.00 -
NAPS 0.8964 0.5947 0.5665 0.5688 0.622 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 1.11 1.27 1.22 0.47 0.41 0.30 0.20 -
P/RPS 1.07 1.50 1.64 0.68 0.68 0.52 0.33 119.22%
P/EPS 6.20 8.47 8.13 2.80 8.43 14.42 8.85 -21.13%
EY 16.13 11.80 12.30 35.74 11.86 6.93 11.30 26.80%
DY 8.11 7.35 11.48 25.53 0.00 0.00 0.00 -
P/NAPS 0.69 1.15 1.17 0.45 0.41 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/06/08 27/03/08 28/12/07 27/09/07 29/06/07 28/03/07 28/12/06 -
Price 0.92 1.10 1.48 0.46 0.46 0.37 0.26 -
P/RPS 0.88 1.30 1.99 0.66 0.76 0.64 0.44 58.80%
P/EPS 5.14 7.34 9.87 2.74 9.46 17.79 11.50 -41.57%
EY 19.46 13.62 10.14 36.52 10.57 5.62 8.69 71.24%
DY 9.78 8.48 9.46 26.09 0.00 0.00 0.00 -
P/NAPS 0.57 0.99 1.42 0.44 0.46 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