[BJCORP] YoY Cumulative 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- 48.31%
YoY- 497.91%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Cumulative Result
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Revenue 5,241,714 4,890,870 4,828,720 2,040,334 1,662,015 2,002,227 2,294,812 14.75%
PBT 612,645 309,578 332,715 682,668 194,097 -335,175 463,938 4.74%
Tax -166,032 -177,965 -152,851 -77,014 -79,663 -116,026 -233,687 -5.53%
NP 446,613 131,613 179,864 605,654 114,434 -451,201 230,251 11.66%
-
NP to SH 244,469 -64,478 61,499 360,005 60,211 -451,201 230,251 1.00%
-
Tax Rate 27.10% 57.49% 45.94% 11.28% 41.04% - 50.37% -
Total Cost 4,795,101 4,759,257 4,648,856 1,434,680 1,547,581 2,453,428 2,064,561 15.07%
-
Net Worth 6,093,793 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 218,666 - 89,765 224,202 - - - -
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 6,093,793 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 4.01% -1.14% 1.02% 10.15% 0.00% -44.21% 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 119.86 121.80 126.41 63.70 43.06 274.82 153.19 -4.00%
EPS 5.59 -1.60 1.61 11.24 1.81 -61.93 15.37 -15.50%
DPS 5.00 0.00 2.35 7.00 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 89.62 83.63 82.56 34.89 28.42 34.23 39.24 14.74%
EPS 4.18 -1.10 1.05 6.16 1.03 -7.71 3.94 0.98%
DPS 3.74 0.00 1.53 3.83 0.00 0.00 0.00 -
NAPS 1.0419 0.9632 1.0357 0.6063 0.00 0.1745 -0.1539 -
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 0.91 1.01 0.40 1.99 0.70 0.05 0.08 49.93%
P/EPS 19.50 -76.60 31.68 11.30 19.23 -0.23 0.78 70.95%
EY 5.13 -1.31 3.16 8.85 5.20 -442.36 128.08 -41.49%
DY 4.59 0.00 4.61 5.51 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 0.91 1.44 0.41 1.73 0.86 0.04 0.07 53.31%
P/EPS 19.50 -108.98 32.30 9.79 23.72 -0.19 0.72 73.25%
EY 5.13 -0.92 3.10 10.22 4.22 -516.08 139.73 -42.33%
DY 4.59 0.00 4.52 6.36 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