[BJCORP] QoQ 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- -86.15%
YoY- 129.83%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 565,520 512,168 506,318 584,914 570,783 733,614 629,551 -6.91%
PBT 197,427 59,107 60,293 36,824 96,980 -148,902 -417,767 -
Tax -27,955 38,999 -14,209 -19,093 -46,361 -56,244 25,289 -
NP 169,472 98,106 46,084 17,731 50,619 -205,146 -392,478 -
-
NP to SH 136,473 64,743 16,492 5,319 38,400 -205,146 -392,478 -
-
Tax Rate 14.16% -65.98% 23.57% 51.85% 47.80% - - -
Total Cost 396,048 414,062 460,234 567,183 520,164 938,760 1,022,029 -46.93%
-
Net Worth 3,391,354 3,776,425 0 0 0 1,162,493 1,852,993 49.78%
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 3,776,425 0 0 0 1,162,493 1,852,993 49.78%
NOSH 3,249,357 3,742,369 3,926,666 3,799,285 3,840,000 1,809,047 1,322,810 82.35%
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% 19.16% 9.10% 3.03% 8.87% -27.96% -62.34% -
ROE 4.02% 1.71% 0.00% 0.00% 0.00% -17.65% -21.18% -
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 13.69 12.89 15.40 14.86 40.55 47.59 -48.96%
EPS 4.20 2.03 0.49 0.16 1.16 -11.34 -29.67 -
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 8.76 8.66 10.00 9.76 12.54 10.76 -6.89%
EPS 2.33 1.11 0.28 0.09 0.66 -3.51 -6.71 -
DPS 1.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5799 0.6457 0.00 0.00 0.00 0.1988 0.3168 49.80%
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 3.00 2.33 1.30 0.87 0.30 0.29 344.37%
P/EPS 11.19 23.70 71.43 142.86 13.00 -1.06 -0.47 -
EY 8.94 4.22 1.40 0.70 7.69 -94.50 -211.93 -
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 3.36 2.87 1.69 1.01 0.30 0.25 383.41%
P/EPS 10.95 26.59 88.10 185.71 15.00 -1.06 -0.40 -
EY 9.13 3.76 1.14 0.54 6.67 -94.50 -247.25 -
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