[BJCORP] YoY Annualized Quarter Result on 30-Apr-2007 [#4]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
29-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
30-Apr-2007 [#4]
Profit Trend
QoQ- 122.62%
YoY- 127.23%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 6,757,534 6,339,012 3,463,882 2,211,391 2,735,841 2,934,556 5,586,876 3.21%
PBT 595,600 274,561 1,177,836 270,318 -484,077 371,024 188,743 21.09%
Tax -205,528 -165,465 -45,829 3,032 -172,270 -219,812 -358,074 -8.83%
NP 390,072 109,096 1,132,007 273,350 -656,347 151,212 -169,331 -
-
NP to SH 79,990 -53,383 595,897 178,723 -656,347 151,212 -169,331 -
-
Tax Rate 34.51% 60.27% 3.89% -1.12% - 59.24% 189.72% -
Total Cost 6,367,462 6,229,916 2,331,875 1,938,041 3,392,188 2,783,344 5,756,207 1.69%
-
Net Worth 5,693,546 5,870,739 5,345,096 3,708,560 637,401 70,134 -1,263,484 -
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div 40,732 129,090 299,613 - - - - -
Div Payout % 50.92% 0.00% 50.28% - - - - -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 5,693,546 5,870,739 5,345,096 3,708,560 637,401 70,134 -1,263,484 -
NOSH 4,073,219 3,853,455 3,329,033 3,675,117 991,910 1,498,605 1,498,262 18.12%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 5.77% 1.72% 32.68% 12.36% -23.99% 5.15% -3.03% -
ROE 1.40% -0.91% 11.15% 4.82% -102.97% 215.60% 0.00% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 165.90 164.50 104.05 60.17 275.82 195.82 372.89 -12.62%
EPS 1.96 -1.39 17.90 5.69 -66.17 10.10 -11.30 -
DPS 1.00 3.35 9.00 0.00 0.00 0.00 0.00 -
NAPS 1.3978 1.5235 1.6056 1.0091 0.6426 0.0468 -0.8433 -
Adjusted Per Share Value based on latest NOSH - 3,742,369
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 115.54 108.39 59.23 37.81 46.78 50.18 95.53 3.21%
EPS 1.37 -0.91 10.19 3.06 -11.22 2.59 -2.90 -
DPS 0.70 2.21 5.12 0.00 0.00 0.00 0.00 -
NAPS 0.9735 1.0038 0.9139 0.6341 0.109 0.012 -0.216 -
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 1.71 0.84 1.11 0.41 0.12 0.10 0.14 -
P/RPS 1.03 0.51 1.07 0.68 0.04 0.05 0.04 71.79%
P/EPS 87.08 -60.64 6.20 8.43 -0.18 0.99 -1.24 -
EY 1.15 -1.65 16.13 11.86 -551.42 100.90 -80.73 -
DY 0.58 3.99 8.11 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.55 0.69 0.41 0.19 2.14 0.00 -
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/06/10 29/06/09 30/06/08 29/06/07 28/06/06 29/06/05 30/06/04 -
Price 1.27 0.93 0.92 0.46 0.12 0.09 0.10 -
P/RPS 0.77 0.57 0.88 0.76 0.04 0.05 0.03 71.70%
P/EPS 64.67 -67.13 5.14 9.46 -0.18 0.89 -0.88 -
EY 1.55 -1.49 19.46 10.57 -551.42 112.11 -113.02 -
DY 0.79 3.60 9.78 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.61 0.57 0.46 0.19 1.92 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