[BJCORP] YoY Annualized Quarter Result on 30-Apr-2005 [#4]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
29-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
30-Apr-2005 [#4]
Profit Trend
QoQ- -50.75%
YoY- 189.3%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 3,463,882 2,211,391 2,735,841 2,934,556 5,586,876 7,195,638 8,241,507 -13.44%
PBT 1,177,836 270,318 -484,077 371,024 188,743 -160,822 -357,550 -
Tax -45,829 3,032 -172,270 -219,812 -358,074 -302,806 -294,023 -26.61%
NP 1,132,007 273,350 -656,347 151,212 -169,331 -463,628 -651,573 -
-
NP to SH 595,897 178,723 -656,347 151,212 -169,331 -463,628 -651,573 -
-
Tax Rate 3.89% -1.12% - 59.24% 189.72% - - -
Total Cost 2,331,875 1,938,041 3,392,188 2,783,344 5,756,207 7,659,266 8,893,080 -19.98%
-
Net Worth 5,345,096 3,708,560 637,401 70,134 -1,263,484 -1,244,105 -1,577,489 -
Dividend
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div 299,613 - - - - - - -
Div Payout % 50.28% - - - - - - -
Equity
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 5,345,096 3,708,560 637,401 70,134 -1,263,484 -1,244,105 -1,577,489 -
NOSH 3,329,033 3,675,117 991,910 1,498,605 1,498,262 1,498,380 1,498,090 14.22%
Ratio Analysis
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 32.68% 12.36% -23.99% 5.15% -3.03% -6.44% -7.91% -
ROE 11.15% 4.82% -102.97% 215.60% 0.00% 0.00% 0.00% -
Per Share
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 104.05 60.17 275.82 195.82 372.89 480.23 550.13 -24.21%
EPS 17.90 5.69 -66.17 10.10 -11.30 -30.95 -43.49 -
DPS 9.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6056 1.0091 0.6426 0.0468 -0.8433 -0.8303 -1.053 -
Adjusted Per Share Value based on latest NOSH - 1,497,037
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 59.23 37.81 46.78 50.18 95.53 123.03 140.92 -13.43%
EPS 10.19 3.06 -11.22 2.59 -2.90 -7.93 -11.14 -
DPS 5.12 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9139 0.6341 0.109 0.012 -0.216 -0.2127 -0.2697 -
Price Multiplier on Financial Quarter End Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 -
Price 1.11 0.41 0.12 0.10 0.14 0.17 0.29 -
P/RPS 1.07 0.68 0.04 0.05 0.04 0.04 0.05 66.54%
P/EPS 6.20 8.43 -0.18 0.99 -1.24 -0.55 -0.67 -
EY 16.13 11.86 -551.42 100.90 -80.73 -182.01 -149.98 -
DY 8.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.41 0.19 2.14 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/06/08 29/06/07 28/06/06 29/06/05 30/06/04 30/06/03 25/07/02 -
Price 0.92 0.46 0.12 0.09 0.10 0.17 0.20 -
P/RPS 0.88 0.76 0.04 0.05 0.03 0.04 0.04 67.31%
P/EPS 5.14 9.46 -0.18 0.89 -0.88 -0.55 -0.46 -
EY 19.46 10.57 -551.42 112.11 -113.02 -182.01 -217.47 -
DY 9.78 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.46 0.19 1.92 0.00 0.00 0.00 -

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