[BJLAND] QoQ Quarter Result on 31-Oct-2007 [#2]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
17-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- 751.7%
YoY- 3684.75%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 963,905 1,009,224 181,177 175,554 150,133 126,671 134,585 272.00%
PBT 83,760 634,974 122,305 319,967 42,497 -15,677 16,000 201.79%
Tax -39,395 31,679 -9,176 5,101 -4,077 11,845 1,102 -
NP 44,365 666,653 113,129 325,068 38,420 -3,832 17,102 88.90%
-
NP to SH 683 631,675 115,507 325,375 38,203 -1,881 17,357 -88.45%
-
Tax Rate 47.03% -4.99% 7.50% -1.59% 9.59% - -6.89% -
Total Cost 919,540 342,571 68,048 -149,514 111,713 130,503 117,483 294.70%
-
Net Worth 6,269,940 5,277,506 2,314,112 2,251,391 2,158,891 3,277,549 2,186,406 101.97%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - 42,265 36,747 36,218 34,729 62,145 - -
Div Payout % - 6.69% 31.81% 11.13% 90.91% 0.00% - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 6,269,940 5,277,506 2,314,112 2,251,391 2,158,891 3,277,549 2,186,406 101.97%
NOSH 1,365,999 1,142,317 993,181 978,865 938,648 1,418,852 958,950 26.62%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 4.60% 66.06% 62.44% 185.17% 25.59% -3.03% 12.71% -
ROE 0.01% 11.97% 4.99% 14.45% 1.77% -0.06% 0.79% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 70.56 88.35 18.24 17.93 15.99 8.93 14.03 193.82%
EPS 0.05 55.21 11.63 33.24 4.07 -0.15 1.81 -90.88%
DPS 0.00 3.70 3.70 3.70 3.70 4.38 0.00 -
NAPS 4.59 4.62 2.33 2.30 2.30 2.31 2.28 59.50%
Adjusted Per Share Value based on latest NOSH - 978,865
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 19.28 20.18 3.62 3.51 3.00 2.53 2.69 272.18%
EPS 0.01 12.63 2.31 6.51 0.76 -0.04 0.35 -90.67%
DPS 0.00 0.85 0.73 0.72 0.69 1.24 0.00 -
NAPS 1.254 1.0555 0.4628 0.4503 0.4318 0.6555 0.4373 101.97%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 2.21 2.88 2.78 2.18 0.90 0.50 0.46 -
P/RPS 3.13 3.26 15.24 12.16 5.63 5.60 3.28 -3.07%
P/EPS 4,420.00 5.21 23.90 6.56 22.11 -377.15 25.41 3025.91%
EY 0.02 19.20 4.18 15.25 4.52 -0.27 3.93 -97.05%
DY 0.00 1.28 1.33 1.70 4.11 8.76 0.00 -
P/NAPS 0.48 0.62 1.19 0.95 0.39 0.22 0.20 79.35%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 19/09/08 20/06/08 24/03/08 17/12/07 26/09/07 28/06/07 21/03/07 -
Price 1.97 1.91 2.60 2.80 1.47 0.80 0.43 -
P/RPS 2.79 2.16 14.25 15.61 9.19 8.96 3.06 -5.97%
P/EPS 3,940.00 3.45 22.36 8.42 36.12 -603.45 23.76 2927.74%
EY 0.03 28.95 4.47 11.87 2.77 -0.17 4.21 -96.30%
DY 0.00 1.94 1.42 1.32 2.52 5.48 0.00 -
P/NAPS 0.43 0.41 1.12 1.22 0.64 0.35 0.19 72.46%

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