[BJCORP] QoQ Annualized Quarter Result on 31-Oct-2007 [#2]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
28-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- -11.07%
YoY- 455.21%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 5,956,616 3,463,882 2,720,445 2,410,860 2,262,080 2,211,391 2,216,020 93.43%
PBT 547,296 1,177,836 910,224 954,296 789,708 270,318 258,796 64.83%
Tax -202,956 -45,829 -102,685 -102,276 -111,820 3,032 -106,217 54.04%
NP 344,340 1,132,007 807,538 852,020 677,888 273,350 152,578 72.13%
-
NP to SH 132,012 595,897 480,006 485,462 545,892 178,723 80,281 39.35%
-
Tax Rate 37.08% 3.89% 11.28% 10.72% 14.16% -1.12% 41.04% -
Total Cost 5,612,276 2,331,875 1,912,906 1,558,840 1,584,192 1,938,041 2,063,441 94.96%
-
Net Worth 6,191,132 5,345,096 3,545,921 3,377,844 3,391,354 3,708,560 0 -
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - 299,613 298,936 453,097 389,922 - - -
Div Payout % - 50.28% 62.28% 93.33% 71.43% - - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 6,191,132 5,345,096 3,545,921 3,377,844 3,391,354 3,708,560 0 -
NOSH 3,837,558 3,329,033 3,202,891 3,236,413 3,249,357 3,675,117 3,859,679 -0.38%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 5.78% 32.68% 29.68% 35.34% 29.97% 12.36% 6.89% -
ROE 2.13% 11.15% 13.54% 14.37% 16.10% 4.82% 0.00% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 155.22 104.05 84.94 74.49 69.62 60.17 57.41 94.19%
EPS 3.44 17.90 14.99 15.00 16.80 5.69 2.41 26.80%
DPS 0.00 9.00 9.33 14.00 12.00 0.00 0.00 -
NAPS 1.6133 1.6056 1.1071 1.0437 1.0437 1.0091 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,269,476
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 99.90 58.09 45.63 40.43 37.94 37.09 37.17 93.42%
EPS 2.21 9.99 8.05 8.14 9.16 3.00 1.35 38.94%
DPS 0.00 5.02 5.01 7.60 6.54 0.00 0.00 -
NAPS 1.0383 0.8964 0.5947 0.5665 0.5688 0.622 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.87 1.11 1.27 1.22 0.47 0.41 0.30 -
P/RPS 0.56 1.07 1.50 1.64 0.68 0.68 0.52 5.06%
P/EPS 25.29 6.20 8.47 8.13 2.80 8.43 14.42 45.48%
EY 3.95 16.13 11.80 12.30 35.74 11.86 6.93 -31.27%
DY 0.00 8.11 7.35 11.48 25.53 0.00 0.00 -
P/NAPS 0.54 0.69 1.15 1.17 0.45 0.41 0.00 -
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 25/09/08 30/06/08 27/03/08 28/12/07 27/09/07 29/06/07 28/03/07 -
Price 0.66 0.92 1.10 1.48 0.46 0.46 0.37 -
P/RPS 0.43 0.88 1.30 1.99 0.66 0.76 0.64 -23.30%
P/EPS 19.19 5.14 7.34 9.87 2.74 9.46 17.79 5.18%
EY 5.21 19.46 13.62 10.14 36.52 10.57 5.62 -4.92%
DY 0.00 9.78 8.48 9.46 26.09 0.00 0.00 -
P/NAPS 0.41 0.57 0.99 1.42 0.44 0.46 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