[BJCORP] QoQ Cumulative Quarter Result on 31-Oct-2006 [#2]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
28-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- 13.85%
YoY- 174.45%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Cumulative Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 565,520 2,211,391 1,662,015 1,155,697 570,783 2,735,841 2,002,227 -57.05%
PBT 197,427 270,318 194,097 133,804 96,980 -484,077 -335,175 -
Tax -27,955 3,032 -79,663 -65,454 -46,361 -172,270 -116,026 -61.38%
NP 169,472 273,350 114,434 68,350 50,619 -656,347 -451,201 -
-
NP to SH 136,473 178,723 60,211 43,719 38,400 -656,347 -451,201 -
-
Tax Rate 14.16% -1.12% 41.04% 48.92% 47.80% - - -
Total Cost 396,048 1,938,041 1,547,581 1,087,347 520,164 3,392,188 2,453,428 -70.45%
-
Net Worth 3,391,354 3,708,560 0 0 0 637,401 1,020,575 123.17%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div 97,480 - - - - - - -
Div Payout % 71.43% - - - - - - -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 3,391,354 3,708,560 0 0 0 637,401 1,020,575 123.17%
NOSH 3,249,357 3,675,117 3,859,679 3,868,938 3,840,000 991,910 728,566 171.69%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 29.97% 12.36% 6.89% 5.91% 8.87% -23.99% -22.53% -
ROE 4.02% 4.82% 0.00% 0.00% 0.00% -102.97% -44.21% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 17.40 60.17 43.06 29.87 14.86 275.82 274.82 -84.19%
EPS 4.20 5.69 1.81 1.31 1.16 -66.17 -61.93 -
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0437 1.0091 0.00 0.00 0.00 0.6426 1.4008 -17.85%
Adjusted Per Share Value based on latest NOSH - 3,799,285
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 9.67 37.81 28.42 19.76 9.76 46.78 34.23 -57.04%
EPS 2.33 3.06 1.03 0.75 0.66 -11.22 -7.71 -
DPS 1.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5799 0.6341 0.00 0.00 0.00 0.109 0.1745 123.18%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 0.47 0.41 0.30 0.20 0.13 0.12 0.14 -
P/RPS 2.70 0.68 0.70 0.67 0.87 0.04 0.05 1339.13%
P/EPS 11.19 8.43 19.23 17.70 13.00 -0.18 -0.23 -
EY 8.94 11.86 5.20 5.65 7.69 -551.42 -442.36 -
DY 6.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.41 0.00 0.00 0.00 0.19 0.10 173.31%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 27/09/07 29/06/07 28/03/07 28/12/06 13/10/06 28/06/06 30/03/06 -
Price 0.46 0.46 0.37 0.26 0.15 0.12 0.12 -
P/RPS 2.64 0.76 0.86 0.87 1.01 0.04 0.04 1545.74%
P/EPS 10.95 9.46 23.72 23.01 15.00 -0.18 -0.19 -
EY 9.13 10.57 4.22 4.35 6.67 -551.42 -516.08 -
DY 6.52 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.00 0.00 0.00 0.19 0.09 188.89%

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