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

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
13-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jul-2006 [#1]
Profit Trend
QoQ- 118.72%
YoY- 193.91%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 512,168 506,318 584,914 570,783 733,614 629,551 708,061 -19.46%
PBT 59,107 60,293 36,824 96,980 -148,902 -417,767 61,594 -2.71%
Tax 38,999 -14,209 -19,093 -46,361 -56,244 25,289 -79,425 -
NP 98,106 46,084 17,731 50,619 -205,146 -392,478 -17,831 -
-
NP to SH 64,743 16,492 5,319 38,400 -205,146 -392,478 -17,831 -
-
Tax Rate -65.98% 23.57% 51.85% 47.80% - - 128.95% -
Total Cost 414,062 460,234 567,183 520,164 938,760 1,022,029 725,892 -31.29%
-
Net Worth 3,776,425 0 0 0 1,162,493 1,852,993 118,975 908.86%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 3,776,425 0 0 0 1,162,493 1,852,993 118,975 908.86%
NOSH 3,742,369 3,926,666 3,799,285 3,840,000 1,809,047 1,322,810 435,965 320.89%
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 19.16% 9.10% 3.03% 8.87% -27.96% -62.34% -2.52% -
ROE 1.71% 0.00% 0.00% 0.00% -17.65% -21.18% -14.99% -
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 13.69 12.89 15.40 14.86 40.55 47.59 162.41 -80.86%
EPS 2.03 0.49 0.16 1.16 -11.34 -29.67 -4.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0091 0.00 0.00 0.00 0.6426 1.4008 0.2729 139.69%
Adjusted Per Share Value based on latest NOSH - 3,840,000
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 8.76 8.66 10.00 9.76 12.54 10.76 12.11 -19.46%
EPS 1.11 0.28 0.09 0.66 -3.51 -6.71 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6457 0.00 0.00 0.00 0.1988 0.3168 0.0203 910.27%
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 0.41 0.30 0.20 0.13 0.12 0.14 0.09 -
P/RPS 3.00 2.33 1.30 0.87 0.30 0.29 0.06 1266.96%
P/EPS 23.70 71.43 142.86 13.00 -1.06 -0.47 -2.20 -
EY 4.22 1.40 0.70 7.69 -94.50 -211.93 -45.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.00 0.00 0.00 0.19 0.10 0.33 15.61%
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 29/06/07 28/03/07 28/12/06 13/10/06 28/06/06 30/03/06 27/12/05 -
Price 0.46 0.37 0.26 0.15 0.12 0.12 0.09 -
P/RPS 3.36 2.87 1.69 1.01 0.30 0.25 0.06 1374.55%
P/EPS 26.59 88.10 185.71 15.00 -1.06 -0.40 -2.20 -
EY 3.76 1.14 0.54 6.67 -94.50 -247.25 -45.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.00 0.00 0.00 0.19 0.09 0.33 24.86%

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