[BJLAND] QoQ Quarter Result on 31-Jul-2002 [#1]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
24-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jul-2002 [#1]
Profit Trend
QoQ- 153.76%
YoY- -9.56%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Quarter Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 167,412 165,715 453,092 714,343 735,801 724,275 744,441 -63.12%
PBT 29,019 47,376 130,666 102,925 15,758 83,005 105,448 -57.79%
Tax -24,507 -17,153 -63,139 -74,966 -15,758 -62,589 -81,826 -55.33%
NP 4,512 30,223 67,527 27,959 0 20,416 23,622 -66.93%
-
NP to SH 4,512 30,223 67,527 27,959 -52,009 20,416 23,622 -66.93%
-
Tax Rate 84.45% 36.21% 48.32% 72.84% 100.00% 75.40% 77.60% -
Total Cost 162,900 135,492 385,565 686,384 735,801 703,859 720,819 -62.99%
-
Net Worth 3,227,815 3,256,116 3,233,321 2,040,485 2,042,597 2,144,107 2,115,783 32.62%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div - - - - 21,455 - - -
Div Payout % - - - - 0.00% - - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 3,227,815 3,256,116 3,233,321 2,040,485 2,042,597 2,144,107 2,115,783 32.62%
NOSH 867,692 865,988 866,842 868,291 858,234 854,225 849,712 1.40%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 2.70% 18.24% 14.90% 3.91% 0.00% 2.82% 3.17% -
ROE 0.14% 0.93% 2.09% 1.37% -2.55% 0.95% 1.12% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 19.29 19.14 52.27 82.27 85.73 84.79 87.61 -63.63%
EPS 0.52 3.49 7.79 3.22 -6.06 2.39 2.78 -67.39%
DPS 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 3.72 3.76 3.73 2.35 2.38 2.51 2.49 30.78%
Adjusted Per Share Value based on latest NOSH - 868,291
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 3.62 3.59 9.80 15.46 15.92 15.67 16.11 -63.14%
EPS 0.10 0.65 1.46 0.60 -1.13 0.44 0.51 -66.34%
DPS 0.00 0.00 0.00 0.00 0.46 0.00 0.00 -
NAPS 0.6984 0.7045 0.6996 0.4415 0.442 0.4639 0.4578 32.62%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 1.94 2.16 2.22 2.97 3.95 2.08 1.88 -
P/RPS 10.05 11.29 4.25 3.61 4.61 2.45 2.15 180.35%
P/EPS 373.08 61.89 28.50 92.24 -65.18 87.03 67.63 213.18%
EY 0.27 1.62 3.51 1.08 -1.53 1.15 1.48 -67.93%
DY 0.00 0.00 0.00 0.00 0.63 0.00 0.00 -
P/NAPS 0.52 0.57 0.60 1.26 1.66 0.83 0.76 -22.40%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 24/06/03 26/03/03 30/12/02 24/09/02 21/06/02 20/03/02 21/12/01 -
Price 2.10 1.99 2.03 2.42 3.17 2.03 2.11 -
P/RPS 10.88 10.40 3.88 2.94 3.70 2.39 2.41 173.90%
P/EPS 403.85 57.02 26.06 75.16 -52.31 84.94 75.90 205.71%
EY 0.25 1.75 3.84 1.33 -1.91 1.18 1.32 -67.12%
DY 0.00 0.00 0.00 0.00 0.79 0.00 0.00 -
P/NAPS 0.56 0.53 0.54 1.03 1.33 0.81 0.85 -24.34%

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