[BJCORP] YoY Quarter Result on 30-Apr-2006 [#4]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
28-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
30-Apr-2006 [#4]
Profit Trend
QoQ- 47.73%
YoY- -153.77%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Quarter Result
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Revenue 1,509,617 1,423,548 512,168 733,614 655,340 834,402 1,694,657 -1.90%
PBT -37,521 495,168 59,107 -148,902 -56,583 12,215 -269,879 -28.00%
Tax -35,714 31,185 38,999 -56,244 -24,257 -35,898 -11,527 20.71%
NP -73,235 526,353 98,106 -205,146 -80,840 -23,683 -281,406 -20.08%
-
NP to SH -113,906 235,892 64,743 -205,146 -80,840 -23,683 -281,406 -13.98%
-
Tax Rate - -6.30% -65.98% - - 293.88% - -
Total Cost 1,582,852 897,195 414,062 938,760 736,180 858,085 1,976,063 -3.62%
-
Net Worth 5,895,121 5,973,946 3,776,425 1,162,493 -925,019 -1,271,837 -1,221,973 -
Dividend
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Div 38,875 74,413 - - - - - -
Div Payout % 0.00% 31.55% - - - - - -
Equity
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Net Worth 5,895,121 5,973,946 3,776,425 1,162,493 -925,019 -1,271,837 -1,221,973 -
NOSH 3,887,576 3,720,693 3,742,369 1,809,047 1,497,037 1,498,924 1,498,434 17.20%
Ratio Analysis
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
NP Margin -4.85% 36.97% 19.16% -27.96% -12.34% -2.84% -16.61% -
ROE -1.93% 3.95% 1.71% -17.65% 0.00% 0.00% 0.00% -
Per Share
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 38.83 38.26 13.69 40.55 43.78 55.67 113.10 -16.30%
EPS -2.93 6.34 2.03 -11.34 -5.40 -1.58 -18.78 -26.60%
DPS 1.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5164 1.6056 1.0091 0.6426 -0.6179 -0.8485 -0.8155 -
Adjusted Per Share Value based on latest NOSH - 1,809,047
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 25.32 23.87 8.59 12.30 10.99 13.99 28.42 -1.90%
EPS -1.91 3.96 1.09 -3.44 -1.36 -0.40 -4.72 -13.98%
DPS 0.65 1.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9887 1.0019 0.6334 0.195 -0.1551 -0.2133 -0.2049 -
Price Multiplier on Financial Quarter End Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 -
Price 0.84 1.11 0.41 0.12 0.10 0.14 0.17 -
P/RPS 2.16 2.90 3.00 0.30 0.23 0.25 0.15 55.91%
P/EPS -28.67 17.51 23.70 -1.06 -1.85 -8.86 -0.91 77.62%
EY -3.49 5.71 4.22 -94.50 -54.00 -11.29 -110.47 -43.74%
DY 1.19 1.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.69 0.41 0.19 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 29/06/09 30/06/08 29/06/07 28/06/06 29/06/05 30/06/04 30/06/03 -
Price 0.93 0.92 0.46 0.12 0.09 0.10 0.17 -
P/RPS 2.39 2.40 3.36 0.30 0.21 0.18 0.15 58.56%
P/EPS -31.74 14.51 26.59 -1.06 -1.67 -6.33 -0.91 80.65%
EY -3.15 6.89 3.76 -94.50 -60.00 -15.80 -110.47 -44.69%
DY 1.08 2.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.57 0.46 0.19 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