[BJCORP] QoQ Cumulative Quarter Result on 31-Oct-2008 [#2]

Stock

[BJCORP] BERJAYA CORPORATION BHD

Announcement Date

23-Dec-2008

Admission Sponsor

Sponsor

Financial Year

30-Apr-2009

Quarter

31-Oct-2008 [#2]

Profit Trend

QoQ- 31.98%

YoY- -82.06%

Quarter Report

BJCORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Cumulative Result
Revenue	1,612,065	6,339,012	4,828,720	3,097,771	1,489,154	3,463,882	2,040,334	-14.54%
YoY %	-74.57%	31.28%	55.88%	108.02%	-57.01%	69.77%	-	-
Horiz. %	79.01%	310.69%	236.66%	151.83%	72.99%	169.77%	100.00%	-
PBT	182,811	274,561	332,715	215,675	136,824	1,177,836	682,668	-58.48%
YoY %	-33.42%	-17.48%	54.27%	57.63%	-88.38%	72.53%	-	-
Horiz. %	26.78%	40.22%	48.74%	31.59%	20.04%	172.53%	100.00%	-
Tax	-71,332	-165,465	-152,851	-100,244	-50,739	-45,829	-77,014	-4.98%
YoY %	56.89%	-8.25%	-52.48%	-97.57%	-10.71%	40.49%	-	-
Horiz. %	92.62%	214.85%	198.47%	130.16%	65.88%	59.51%	100.00%	-
NP	111,479	109,096	179,864	115,431	86,085	1,132,007	605,654	-67.67%
YoY %	2.18%	-39.35%	55.82%	34.09%	-92.40%	86.91%	-	-
Horiz. %	18.41%	18.01%	29.70%	19.06%	14.21%	186.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	39,901	-53,383	61,499	43,557	33,003	595,897	360,005	-76.95%
YoY %	174.74%	-186.80%	41.19%	31.98%	-94.46%	65.52%	-	-
Horiz. %	11.08%	-14.83%	17.08%	12.10%	9.17%	165.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	39.02%	60.27%	45.94%	46.48%	37.08%	3.89%	11.28%	-
YoY %	-35.26%	31.19%	-1.16%	25.35%	853.21%	-65.51%	-	-
Horiz. %	345.92%	534.31%	407.27%	412.06%	328.72%	34.49%	100.00%	-
Total Cost	1,500,586	6,229,916	4,648,856	2,982,340	1,403,069	2,331,875	1,434,680	3.04%
YoY %	-75.91%	34.01%	55.88%	112.56%	-39.83%	62.54%	-	-
Horiz. %	104.59%	434.24%	324.03%	207.87%	97.80%	162.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,890,651	5,870,739	6,057,078	6,109,060	6,191,132	5,345,096	3,545,921	40.31%
YoY %	0.34%	-3.08%	-0.85%	-1.33%	15.83%	50.74%	-	-
Horiz. %	166.12%	165.56%	170.82%	172.28%	174.60%	150.74%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Dividend
Div	-	129,090	89,765	89,788	-	299,613	224,202	-
YoY %	-	43.81%	-0.03%	0.00%	-	33.64%	-	-
Horiz. %	-	57.58%	40.04%	40.05%	-	133.64%	100.00%	-
Div Payout %	-	0.00%	145.96%	206.14%	-	50.28%	62.28%	-
YoY %	-	0.00%	-29.19%	0.00%	-	-19.27%	-	-
Horiz. %	-	0.00%	234.36%	330.99%	-	80.73%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Equity
Net Worth	5,890,651	5,870,739	6,057,078	6,109,060	6,191,132	5,345,096	3,545,921	40.31%
YoY %	0.34%	-3.08%	-0.85%	-1.33%	15.83%	50.74%	-	-
Horiz. %	166.12%	165.56%	170.82%	172.28%	174.60%	150.74%	100.00%	-
NOSH	3,930,769	3,853,455	3,819,813	3,820,789	3,837,558	3,329,033	3,202,891	14.64%
YoY %	2.01%	0.88%	-0.03%	-0.44%	15.28%	3.94%	-	-
Horiz. %	122.73%	120.31%	119.26%	119.29%	119.82%	103.94%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Ratio Analysis
NP Margin	6.92%	1.72%	3.72%	3.73%	5.78%	32.68%	29.68%	-
YoY %	302.33%	-53.76%	-0.27%	-35.47%	-82.31%	10.11%	-	-
Horiz. %	23.32%	5.80%	12.53%	12.57%	19.47%	110.11%	100.00%	-
ROE	0.68%	-0.91%	1.02%	0.71%	0.53%	11.15%	10.15%	-
YoY %	174.73%	-189.22%	43.66%	33.96%	-95.25%	9.85%	-	-
Horiz. %	6.70%	-8.97%	10.05%	7.00%	5.22%	109.85%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Per Share
RPS	41.01	164.50	126.41	81.08	38.80	104.05	63.70	-25.46%
YoY %	-75.07%	30.13%	55.91%	108.97%	-62.71%	63.34%	-	-
Horiz. %	64.38%	258.24%	198.45%	127.28%	60.91%	163.34%	100.00%	-
EPS	1.01	-1.39	1.61	1.14	0.86	17.90	11.24	-79.96%
YoY %	172.66%	-186.34%	41.23%	32.56%	-95.20%	59.25%	-	-
Horiz. %	8.99%	-12.37%	14.32%	10.14%	7.65%	159.25%	100.00%	-
DPS	0.00	3.35	2.35	2.35	0.00	9.00	7.00	-
YoY %	0.00%	42.55%	0.00%	0.00%	0.00%	28.57%	-	-
Horiz. %	0.00%	47.86%	33.57%	33.57%	0.00%	128.57%	100.00%	-
NAPS	1.4986	1.5235	1.5857	1.5989	1.6133	1.6056	1.1071	22.39%
YoY %	-1.63%	-3.92%	-0.83%	-0.89%	0.48%	45.03%	-	-
Horiz. %	135.36%	137.61%	143.23%	144.42%	145.72%	145.03%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Adjusted Per Share Value based on latest NOSH - 3,769,285
RPS	27.04	106.31	80.98	51.95	24.98	58.09	34.22	-14.54%
YoY %	-74.56%	31.28%	55.88%	107.97%	-57.00%	69.75%	-	-
Horiz. %	79.02%	310.67%	236.65%	151.81%	73.00%	169.75%	100.00%	-
EPS	0.67	-0.90	1.03	0.73	0.55	9.99	6.04	-76.94%
YoY %	174.44%	-187.38%	41.10%	32.73%	-94.49%	65.40%	-	-
Horiz. %	11.09%	-14.90%	17.05%	12.09%	9.11%	165.40%	100.00%	-
DPS	0.00	2.17	1.51	1.51	0.00	5.02	3.76	-
YoY %	0.00%	43.71%	0.00%	0.00%	0.00%	33.51%	-	-
Horiz. %	0.00%	57.71%	40.16%	40.16%	0.00%	133.51%	100.00%	-
NAPS	0.9879	0.9846	1.0159	1.0246	1.0383	0.8964	0.5947	40.30%
YoY %	0.34%	-3.08%	-0.85%	-1.32%	15.83%	50.73%	-	-
Horiz. %	166.12%	165.56%	170.83%	172.29%	174.59%	150.73%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/09	30/04/09	30/01/09	31/10/08	31/07/08	30/04/08	31/01/08	-
Price	0.93	0.84	0.51	0.57	0.87	1.11	1.27	-
P/RPS	2.27	0.51	0.40	0.70	2.24	1.07	1.99	9.18%
YoY %	345.10%	27.50%	-42.86%	-68.75%	109.35%	-46.23%	-	-
Horiz. %	114.07%	25.63%	20.10%	35.18%	112.56%	53.77%	100.00%	-
P/EPS	91.62	-60.64	31.68	50.00	101.16	6.20	11.30	304.10%
YoY %	251.09%	-291.41%	-36.64%	-50.57%	1,531.61%	-45.13%	-	-
Horiz. %	810.80%	-536.64%	280.35%	442.48%	895.22%	54.87%	100.00%	-
EY	1.09	-1.65	3.16	2.00	0.99	16.13	8.85	-75.27%
YoY %	166.06%	-152.22%	58.00%	102.02%	-93.86%	82.26%	-	-
Horiz. %	12.32%	-18.64%	35.71%	22.60%	11.19%	182.26%	100.00%	-
DY	0.00	3.99	4.61	4.12	0.00	8.11	5.51	-
YoY %	0.00%	-13.45%	11.89%	0.00%	0.00%	47.19%	-	-
Horiz. %	0.00%	72.41%	83.67%	74.77%	0.00%	147.19%	100.00%	-
P/NAPS	0.62	0.55	0.32	0.36	0.54	0.69	1.15	-33.78%
YoY %	12.73%	71.88%	-11.11%	-33.33%	-21.74%	-40.00%	-	-
Horiz. %	53.91%	47.83%	27.83%	31.30%	46.96%	60.00%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Price Multiplier on Announcement Date
Date	29/09/09	29/06/09	30/03/09	23/12/08	25/09/08	30/06/08	27/03/08	-
Price	0.98	0.93	0.52	0.57	0.66	0.92	1.10	-
P/RPS	2.39	0.57	0.41	0.70	1.70	0.88	1.73	24.06%
YoY %	319.30%	39.02%	-41.43%	-58.82%	93.18%	-49.13%	-	-
Horiz. %	138.15%	32.95%	23.70%	40.46%	98.27%	50.87%	100.00%	-
P/EPS	96.54	-67.13	32.30	50.00	76.74	5.14	9.79	360.49%
YoY %	243.81%	-307.83%	-35.40%	-34.84%	1,393.00%	-47.50%	-	-
Horiz. %	986.11%	-685.70%	329.93%	510.73%	783.86%	52.50%	100.00%	-
EY	1.04	-1.49	3.10	2.00	1.30	19.46	10.22	-78.23%
YoY %	169.80%	-148.06%	55.00%	53.85%	-93.32%	90.41%	-	-
Horiz. %	10.18%	-14.58%	30.33%	19.57%	12.72%	190.41%	100.00%	-
DY	0.00	3.60	4.52	4.12	0.00	9.78	6.36	-
YoY %	0.00%	-20.35%	9.71%	0.00%	0.00%	53.77%	-	-
Horiz. %	0.00%	56.60%	71.07%	64.78%	0.00%	153.77%	100.00%	-
P/NAPS	0.65	0.61	0.33	0.36	0.41	0.57	0.99	-24.47%
YoY %	6.56%	84.85%	-8.33%	-12.20%	-28.07%	-42.42%	-	-
Horiz. %	65.66%	61.62%	33.33%	36.36%	41.41%	57.58%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos