[BJCORP] YoY Annualized Quarter Result on 31-Oct-2005 [#2]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
27-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- 28.2%
YoY- -300.38%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 6,195,542 2,410,860 2,311,394 2,745,352 3,259,742 7,391,858 7,895,136 -3.95%
PBT 431,350 954,296 267,608 165,184 391,250 147,642 294,848 6.54%
Tax -200,488 -102,276 -130,908 -282,630 -332,638 -400,934 -516,596 -14.58%
NP 230,862 852,020 136,700 -117,446 58,612 -253,292 -221,748 -
-
NP to SH 87,114 485,462 87,438 -117,446 58,612 -253,292 -221,748 -
-
Tax Rate 46.48% 10.72% 48.92% 171.10% 85.02% 271.56% 175.21% -
Total Cost 5,964,680 1,558,840 2,174,694 2,862,798 3,201,130 7,645,150 8,116,884 -5.00%
-
Net Worth 6,109,060 3,377,844 0 117,921 -1,113,478 -1,405,246 -920,703 -
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div 179,577 453,097 - - - - - -
Div Payout % 206.14% 93.33% - - - - - -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 6,109,060 3,377,844 0 117,921 -1,113,478 -1,405,246 -920,703 -
NOSH 3,820,789 3,236,413 3,868,938 432,104 1,495,204 1,498,769 1,498,297 16.86%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 3.73% 35.34% 5.91% -4.28% 1.80% -3.43% -2.81% -
ROE 1.43% 14.37% 0.00% -99.60% 0.00% 0.00% 0.00% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 162.15 74.49 59.74 635.34 218.01 493.20 526.94 -17.81%
EPS 2.28 15.00 2.62 -27.18 3.92 -16.90 -14.80 -
DPS 4.70 14.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5989 1.0437 0.00 0.2729 -0.7447 -0.9376 -0.6145 -
Adjusted Per Share Value based on latest NOSH - 435,965
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 103.91 40.43 38.77 46.04 54.67 123.97 132.41 -3.95%
EPS 1.46 8.14 1.47 -1.97 0.98 -4.25 -3.72 -
DPS 3.01 7.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0246 0.5665 0.00 0.0198 -0.1867 -0.2357 -0.1544 -
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 0.57 1.22 0.20 0.09 0.11 0.17 0.15 -
P/RPS 0.35 1.64 0.33 0.01 0.05 0.03 0.03 50.54%
P/EPS 25.00 8.13 8.85 -0.33 2.81 -1.01 -1.01 -
EY 4.00 12.30 11.30 -302.00 35.64 -99.41 -98.67 -
DY 8.25 11.48 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 1.17 0.00 0.33 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 23/12/08 28/12/07 28/12/06 27/12/05 28/12/04 30/12/03 31/12/02 -
Price 0.57 1.48 0.26 0.09 0.11 0.14 0.13 -
P/RPS 0.35 1.99 0.44 0.01 0.05 0.03 0.02 61.05%
P/EPS 25.00 9.87 11.50 -0.33 2.81 -0.83 -0.88 -
EY 4.00 10.14 8.69 -302.00 35.64 -120.71 -113.85 -
DY 8.25 9.46 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 1.42 0.00 0.33 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