[BJCORP] QoQ Cumulative Quarter Result on 31-Jul-2002 [#1]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
23-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jul-2002 [#1]
Profit Trend
QoQ- 90.32%
YoY- 31.11%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Cumulative Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 7,195,638 5,552,627 3,947,568 2,124,548 8,241,507 6,211,369 4,263,488 41.89%
PBT -160,822 112,332 147,424 55,233 -357,550 4,908 38,224 -
Tax -302,806 -309,359 -258,298 -118,306 -294,023 -284,358 -226,217 21.52%
NP -463,628 -197,027 -110,874 -63,073 -651,573 -279,450 -187,993 82.83%
-
NP to SH -463,628 -197,027 -110,874 -63,073 -651,573 -279,450 -187,993 82.83%
-
Tax Rate - 275.40% 175.21% 214.19% - 5,793.77% 591.82% -
Total Cost 7,659,266 5,749,654 4,058,442 2,187,621 8,893,080 6,490,819 4,451,481 43.73%
-
Net Worth -1,244,105 -1,004,163 -920,703 -1,669,411 -1,577,489 -1,252,055 -1,161,661 4.69%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth -1,244,105 -1,004,163 -920,703 -1,669,411 -1,577,489 -1,252,055 -1,161,661 4.69%
NOSH 1,498,380 1,498,304 1,498,297 1,498,171 1,498,090 1,498,391 1,497,952 0.01%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin -6.44% -3.55% -2.81% -2.97% -7.91% -4.50% -4.41% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 480.23 370.59 263.47 141.81 550.13 414.54 284.62 41.86%
EPS -30.95 -13.15 -7.40 -4.21 -43.49 -18.65 -12.55 82.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.8303 -0.6702 -0.6145 -1.1143 -1.053 -0.8356 -0.7755 4.67%
Adjusted Per Share Value based on latest NOSH - 1,498,171
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 120.68 93.13 66.21 35.63 138.22 104.17 71.50 41.89%
EPS -7.78 -3.30 -1.86 -1.06 -10.93 -4.69 -3.15 83.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.2087 -0.1684 -0.1544 -0.28 -0.2646 -0.21 -0.1948 4.71%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 0.17 0.16 0.15 0.20 0.29 0.22 0.18 -
P/RPS 0.04 0.04 0.06 0.14 0.05 0.05 0.06 -23.74%
P/EPS -0.55 -1.22 -2.03 -4.75 -0.67 -1.18 -1.43 -47.20%
EY -182.01 -82.19 -49.33 -21.05 -149.98 -84.77 -69.72 89.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/06/03 31/03/03 31/12/02 23/10/02 25/07/02 29/03/02 28/12/01 -
Price 0.17 0.14 0.13 0.14 0.20 0.20 0.21 -
P/RPS 0.04 0.04 0.05 0.10 0.04 0.05 0.07 -31.20%
P/EPS -0.55 -1.06 -1.76 -3.33 -0.46 -1.07 -1.67 -52.40%
EY -182.01 -93.93 -56.92 -30.07 -217.47 -93.25 -59.76 110.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 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