[BJCORP] YoY Quarter Result on 31-Jan-2004 [#3]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jan-2004 [#3]
Profit Trend
QoQ- 51.62%
YoY- 65.28%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Quarter Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 506,318 629,551 664,941 1,034,086 1,605,059 1,947,881 1,884,737 -19.66%
PBT 60,293 -417,767 268,313 90,974 -35,092 -33,316 -92,212 -
Tax -14,209 25,289 -67,368 -120,886 -51,061 -58,141 92,212 -
NP 46,084 -392,478 200,945 -29,912 -86,153 -91,457 0 -
-
NP to SH 16,492 -392,478 200,945 -29,912 -86,153 -91,457 -144,534 -
-
Tax Rate 23.57% - 25.11% 132.88% - - - -
Total Cost 460,234 1,022,029 463,996 1,063,998 1,691,212 2,039,338 1,884,737 -20.93%
-
Net Worth 0 1,852,993 -900,431 -1,314,183 -1,004,169 -1,252,811 -703,948 -
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 0 1,852,993 -900,431 -1,314,183 -1,004,169 -1,252,811 -703,948 -
NOSH 3,926,666 1,322,810 1,498,471 1,495,600 1,498,313 1,499,295 1,497,761 17.41%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 9.10% -62.34% 30.22% -2.89% -5.37% -4.70% 0.00% -
ROE 0.00% -21.18% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 12.89 47.59 44.37 69.14 107.12 129.92 125.84 -31.58%
EPS 0.49 -29.67 13.41 -2.00 -5.75 -6.10 -9.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 1.4008 -0.6009 -0.8787 -0.6702 -0.8356 -0.47 -
Adjusted Per Share Value based on latest NOSH - 1,495,600
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 8.49 10.56 11.15 17.34 26.92 32.67 31.61 -19.66%
EPS 0.28 -6.58 3.37 -0.50 -1.44 -1.53 -2.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.3108 -0.151 -0.2204 -0.1684 -0.2101 -0.1181 -
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 0.30 0.14 0.12 0.14 0.16 0.22 0.38 -
P/RPS 2.33 0.29 0.27 0.20 0.15 0.17 0.30 40.70%
P/EPS 71.43 -0.47 0.89 -7.00 -2.78 -3.61 -3.94 -
EY 1.40 -211.93 111.75 -14.29 -35.94 -27.73 -25.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.10 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 28/03/07 30/03/06 30/03/05 30/03/04 31/03/03 29/03/02 23/05/01 -
Price 0.37 0.12 0.11 0.14 0.14 0.20 0.28 -
P/RPS 2.87 0.25 0.25 0.20 0.13 0.15 0.22 53.39%
P/EPS 88.10 -0.40 0.82 -7.00 -2.43 -3.28 -2.90 -
EY 1.14 -247.25 121.91 -14.29 -41.07 -30.50 -34.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.09 0.00 0.00 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