[BJLAND] QoQ Cumulative Quarter Result on 31-Jul-2006 [#1]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
25-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jul-2006 [#1]
Profit Trend
QoQ- -83.15%
YoY- -42.12%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Cumulative Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 538,368 380,917 246,332 124,372 561,541 366,476 256,544 64.13%
PBT -5,957 35,659 19,659 18,414 99,961 48,722 80,322 -
Tax 38,903 4,833 3,731 -3,377 -11,101 -17,264 -12,554 -
NP 32,946 40,492 23,390 15,037 88,860 31,458 67,768 -38.25%
-
NP to SH 41,699 40,959 23,602 15,005 89,066 31,149 67,026 -27.18%
-
Tax Rate - -13.55% -18.98% 18.34% 11.11% 35.43% 15.63% -
Total Cost 505,422 340,425 222,942 109,335 472,681 335,018 188,776 93.16%
-
Net Worth 2,058,149 2,117,608 1,979,801 2,072,119 1,792,757 1,793,692 3,477,354 -29.57%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 39,194 - - - 442,916 409,486 - -
Div Payout % 93.99% - - - 497.29% 1,314.61% - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 2,058,149 2,117,608 1,979,801 2,072,119 1,792,757 1,793,692 3,477,354 -29.57%
NOSH 894,847 928,775 864,542 893,154 878,802 874,971 869,338 1.95%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 6.12% 10.63% 9.50% 12.09% 15.82% 8.58% 26.42% -
ROE 2.03% 1.93% 1.19% 0.72% 4.97% 1.74% 1.93% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 60.16 41.01 28.49 13.93 63.90 41.88 29.51 60.98%
EPS 4.60 4.41 2.73 1.68 8.46 3.49 7.10 -25.18%
DPS 4.38 0.00 0.00 0.00 50.40 46.80 0.00 -
NAPS 2.30 2.28 2.29 2.32 2.04 2.05 4.00 -30.92%
Adjusted Per Share Value based on latest NOSH - 893,154
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 11.65 8.24 5.33 2.69 12.15 7.93 5.55 64.16%
EPS 0.90 0.89 0.51 0.32 1.93 0.67 1.45 -27.29%
DPS 0.85 0.00 0.00 0.00 9.58 8.86 0.00 -
NAPS 0.4453 0.4582 0.4284 0.4483 0.3879 0.3881 0.7524 -29.57%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 0.50 0.46 0.30 0.26 0.27 0.29 2.09 -
P/RPS 0.83 1.12 1.05 1.87 0.42 0.69 7.08 -76.14%
P/EPS 10.73 10.43 10.99 15.48 2.66 8.15 27.11 -46.18%
EY 9.32 9.59 9.10 6.46 37.54 12.28 3.69 85.77%
DY 8.76 0.00 0.00 0.00 186.67 161.38 0.00 -
P/NAPS 0.22 0.20 0.13 0.11 0.13 0.14 0.52 -43.73%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 28/06/07 21/03/07 19/12/06 25/09/06 22/06/06 22/03/06 22/12/05 -
Price 0.80 0.43 0.27 0.26 0.27 0.27 2.36 -
P/RPS 1.33 1.05 0.95 1.87 0.42 0.64 8.00 -69.86%
P/EPS 17.17 9.75 9.89 15.48 2.66 7.58 30.61 -32.05%
EY 5.82 10.26 10.11 6.46 37.54 13.19 3.27 47.01%
DY 5.48 0.00 0.00 0.00 186.67 173.33 0.00 -
P/NAPS 0.35 0.19 0.12 0.11 0.13 0.13 0.59 -29.46%

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