[BJCORP] YoY Cumulative Quarter Result on 31-Jan-2010 [#3]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
31-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- -170.29%
YoY- -204.84%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 5,338,082 5,292,933 5,241,714 4,890,870 4,828,720 2,040,334 1,662,015 21.44%
PBT 430,827 693,230 612,645 309,578 332,715 682,668 194,097 14.19%
Tax -194,089 -177,582 -166,032 -177,965 -152,851 -77,014 -79,663 15.98%
NP 236,738 515,648 446,613 131,613 179,864 605,654 114,434 12.86%
-
NP to SH 49,247 308,824 244,469 -64,478 61,499 360,005 60,211 -3.29%
-
Tax Rate 45.05% 25.62% 27.10% 57.49% 45.94% 11.28% 41.04% -
Total Cost 5,101,344 4,777,285 4,795,101 4,759,257 4,648,856 1,434,680 1,547,581 21.97%
-
Net Worth 5,113,547 6,328,482 6,093,793 5,633,147 6,057,078 3,545,921 0 -
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - 218,666 - 89,765 224,202 - -
Div Payout % - - 89.45% - 145.96% 62.28% - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 5,113,547 6,328,482 6,093,793 5,633,147 6,057,078 3,545,921 0 -
NOSH 4,069,999 4,380,482 4,373,327 4,015,359 3,819,813 3,202,891 3,859,679 0.88%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 4.43% 9.74% 8.52% 2.69% 3.72% 29.68% 6.89% -
ROE 0.96% 4.88% 4.01% -1.14% 1.02% 10.15% 0.00% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 131.16 120.83 119.86 121.80 126.41 63.70 43.06 20.37%
EPS 1.21 7.05 5.59 -1.60 1.61 11.24 1.81 -6.48%
DPS 0.00 0.00 5.00 0.00 2.35 7.00 0.00 -
NAPS 1.2564 1.4447 1.3934 1.4029 1.5857 1.1071 0.00 -
Adjusted Per Share Value based on latest NOSH - 4,169,865
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 89.53 88.77 87.91 82.03 80.98 34.22 27.87 21.44%
EPS 0.83 5.18 4.10 -1.08 1.03 6.04 1.01 -3.21%
DPS 0.00 0.00 3.67 0.00 1.51 3.76 0.00 -
NAPS 0.8576 1.0614 1.022 0.9448 1.0159 0.5947 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.535 0.95 1.09 1.23 0.51 1.27 0.30 -
P/RPS 0.41 0.79 0.91 1.01 0.40 1.99 0.70 -8.52%
P/EPS 44.21 13.48 19.50 -76.60 31.68 11.30 19.23 14.86%
EY 2.26 7.42 5.13 -1.31 3.16 8.85 5.20 -12.95%
DY 0.00 0.00 4.59 0.00 4.61 5.51 0.00 -
P/NAPS 0.43 0.66 0.78 0.88 0.32 1.15 0.00 -
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 27/03/13 29/03/12 30/03/11 31/03/10 30/03/09 27/03/08 28/03/07 -
Price 0.515 0.93 1.09 1.75 0.52 1.10 0.37 -
P/RPS 0.39 0.77 0.91 1.44 0.41 1.73 0.86 -12.33%
P/EPS 42.56 13.19 19.50 -108.98 32.30 9.79 23.72 10.22%
EY 2.35 7.58 5.13 -0.92 3.10 10.22 4.22 -9.28%
DY 0.00 0.00 4.59 0.00 4.52 6.36 0.00 -
P/NAPS 0.41 0.64 0.78 1.25 0.33 0.99 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