[BJCORP] QoQ Quarter Result on 30-Apr-2009 [#4]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
29-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
30-Apr-2009 [#4]
Profit Trend
QoQ- -734.86%
YoY- -148.29%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Quarter Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 1,660,792 1,618,013 1,612,065 1,509,617 1,730,949 1,608,617 1,489,154 7.52%
PBT -50,199 176,966 182,811 -37,521 117,040 78,851 136,824 -
Tax -47,928 -58,705 -71,332 -35,714 -52,607 -49,505 -50,739 -3.71%
NP -98,127 118,261 111,479 -73,235 64,433 29,346 86,085 -
-
NP to SH -156,205 51,827 39,901 -113,906 17,942 10,554 33,003 -
-
Tax Rate - 33.17% 39.02% - 44.95% 62.78% 37.08% -
Total Cost 1,758,919 1,499,752 1,500,586 1,582,852 1,666,516 1,579,271 1,403,069 16.21%
-
Net Worth 5,849,904 5,833,659 5,890,651 5,895,121 6,053,325 6,026,710 6,191,132 -3.69%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - - - 38,875 - 88,578 - -
Div Payout % - - - 0.00% - 839.29% - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 5,849,904 5,833,659 5,890,651 5,895,121 6,053,325 6,026,710 6,191,132 -3.69%
NOSH 4,169,865 3,940,596 3,930,769 3,887,576 3,817,446 3,769,285 3,837,558 5.67%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin -5.91% 7.31% 6.92% -4.85% 3.72% 1.82% 5.78% -
ROE -2.67% 0.89% 0.68% -1.93% 0.30% 0.18% 0.53% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 39.83 41.06 41.01 38.83 45.34 42.68 38.80 1.75%
EPS -3.75 1.31 1.01 -2.93 0.47 0.28 0.86 -
DPS 0.00 0.00 0.00 1.00 0.00 2.35 0.00 -
NAPS 1.4029 1.4804 1.4986 1.5164 1.5857 1.5989 1.6133 -8.87%
Adjusted Per Share Value based on latest NOSH - 3,887,576
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 28.40 27.67 27.56 25.81 29.60 27.50 25.46 7.53%
EPS -2.67 0.89 0.68 -1.95 0.31 0.18 0.56 -
DPS 0.00 0.00 0.00 0.66 0.00 1.51 0.00 -
NAPS 1.0002 0.9975 1.0072 1.008 1.035 1.0305 1.0586 -3.70%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 1.23 1.18 0.93 0.84 0.51 0.57 0.87 -
P/RPS 3.09 2.87 2.27 2.16 1.12 1.34 2.24 23.84%
P/EPS -32.83 89.72 91.62 -28.67 108.51 203.57 101.16 -
EY -3.05 1.11 1.09 -3.49 0.92 0.49 0.99 -
DY 0.00 0.00 0.00 1.19 0.00 4.12 0.00 -
P/NAPS 0.88 0.80 0.62 0.55 0.32 0.36 0.54 38.35%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 31/03/10 23/12/09 29/09/09 29/06/09 30/03/09 23/12/08 25/09/08 -
Price 1.75 1.21 0.98 0.93 0.52 0.57 0.66 -
P/RPS 4.39 2.95 2.39 2.39 1.15 1.34 1.70 87.89%
P/EPS -46.72 92.00 96.54 -31.74 110.64 203.57 76.74 -
EY -2.14 1.09 1.04 -3.15 0.90 0.49 1.30 -
DY 0.00 0.00 0.00 1.08 0.00 4.12 0.00 -
P/NAPS 1.25 0.82 0.65 0.61 0.33 0.36 0.41 109.83%

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