[BJCORP] YoY Annualized Quarter Result on 31-Jan-2008 [#3]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
27-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jan-2008 [#3]
Profit Trend
QoQ- -1.12%
YoY- 497.91%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Revenue 6,988,952 6,521,160 6,438,293 2,720,445 2,216,020 2,669,636 3,059,749 14.75%
PBT 816,860 412,770 443,620 910,224 258,796 -446,900 618,584 4.74%
Tax -221,376 -237,286 -203,801 -102,685 -106,217 -154,701 -311,582 -5.53%
NP 595,484 175,484 239,818 807,538 152,578 -601,601 307,001 11.66%
-
NP to SH 325,958 -85,970 81,998 480,006 80,281 -601,601 307,001 1.00%
-
Tax Rate 27.10% 57.49% 45.94% 11.28% 41.04% - 50.37% -
Total Cost 6,393,468 6,345,676 6,198,474 1,912,906 2,063,441 3,271,237 2,752,748 15.07%
-
Net Worth 6,093,794 5,633,147 6,057,078 3,545,921 0 1,020,575 -900,181 -
Dividend
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Div 291,555 - 119,687 298,936 - - - -
Div Payout % 89.45% - 145.96% 62.28% - - - -
Equity
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Net Worth 6,093,794 5,633,147 6,057,078 3,545,921 0 1,020,575 -900,181 -
NOSH 4,373,327 4,015,359 3,819,813 3,202,891 3,859,679 728,566 1,498,054 19.53%
Ratio Analysis
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
NP Margin 8.52% 2.69% 3.72% 29.68% 6.89% -22.53% 10.03% -
ROE 5.35% -1.53% 1.35% 13.54% 0.00% -58.95% 0.00% -
Per Share
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 159.81 162.41 168.55 84.94 57.41 366.42 204.25 -4.00%
EPS 7.45 -2.13 2.15 14.99 2.41 -82.57 20.49 -15.51%
DPS 6.67 0.00 3.13 9.33 0.00 0.00 0.00 -
NAPS 1.3934 1.4029 1.5857 1.1071 0.00 1.4008 -0.6009 -
Adjusted Per Share Value based on latest NOSH - 3,521,741
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 117.21 109.37 107.98 45.63 37.17 44.77 51.32 14.74%
EPS 5.47 -1.44 1.38 8.05 1.35 -10.09 5.15 1.00%
DPS 4.89 0.00 2.01 5.01 0.00 0.00 0.00 -
NAPS 1.022 0.9448 1.0159 0.5947 0.00 0.1712 -0.151 -
Price Multiplier on Financial Quarter End Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 -
Price 1.09 1.23 0.51 1.27 0.30 0.14 0.12 -
P/RPS 0.68 0.76 0.30 1.50 0.52 0.04 0.06 49.84%
P/EPS 14.62 -57.45 23.76 8.47 14.42 -0.17 0.59 70.70%
EY 6.84 -1.74 4.21 11.80 6.93 -589.81 170.78 -41.49%
DY 6.12 0.00 6.14 7.35 0.00 0.00 0.00 -
P/NAPS 0.78 0.88 0.32 1.15 0.00 0.10 0.00 -
Price Multiplier on Announcement Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 30/03/11 31/03/10 30/03/09 27/03/08 28/03/07 30/03/06 30/03/05 -
Price 1.09 1.75 0.52 1.10 0.37 0.12 0.11 -
P/RPS 0.68 1.08 0.31 1.30 0.64 0.03 0.05 54.46%
P/EPS 14.62 -81.74 24.22 7.34 17.79 -0.15 0.54 73.24%
EY 6.84 -1.22 4.13 13.62 5.62 -688.11 186.30 -42.33%
DY 6.12 0.00 6.03 8.48 0.00 0.00 0.00 -
P/NAPS 0.78 1.25 0.33 0.99 0.00 0.09 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