[BJCORP] YoY Quarter Result on 31-Jan-2005 [#3]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
30-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- 253.94%
YoY- 771.79%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Quarter Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 834,904 506,318 629,551 664,941 1,034,086 1,605,059 1,947,881 -13.16%
PBT 205,520 60,293 -417,767 268,313 90,974 -35,092 -33,316 -
Tax -25,876 -14,209 25,289 -67,368 -120,886 -51,061 -58,141 -12.61%
NP 179,644 46,084 -392,478 200,945 -29,912 -86,153 -91,457 -
-
NP to SH 117,274 16,492 -392,478 200,945 -29,912 -86,153 -91,457 -
-
Tax Rate 12.59% 23.57% - 25.11% 132.88% - - -
Total Cost 655,260 460,234 1,022,029 463,996 1,063,998 1,691,212 2,039,338 -17.23%
-
Net Worth 3,898,920 0 1,852,993 -900,431 -1,314,183 -1,004,169 -1,252,811 -
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 3,898,920 0 1,852,993 -900,431 -1,314,183 -1,004,169 -1,252,811 -
NOSH 3,521,741 3,926,666 1,322,810 1,498,471 1,495,600 1,498,313 1,499,295 15.28%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 21.52% 9.10% -62.34% 30.22% -2.89% -5.37% -4.70% -
ROE 3.01% 0.00% -21.18% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 23.71 12.89 47.59 44.37 69.14 107.12 129.92 -24.67%
EPS 3.33 0.49 -29.67 13.41 -2.00 -5.75 -6.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1071 0.00 1.4008 -0.6009 -0.8787 -0.6702 -0.8356 -
Adjusted Per Share Value based on latest NOSH - 1,498,471
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 14.28 8.66 10.76 11.37 17.68 27.44 33.31 -13.15%
EPS 2.01 0.28 -6.71 3.44 -0.51 -1.47 -1.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6666 0.00 0.3168 -0.154 -0.2247 -0.1717 -0.2142 -
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 -
Price 1.27 0.30 0.14 0.12 0.14 0.16 0.22 -
P/RPS 5.36 2.33 0.29 0.27 0.20 0.15 0.17 77.69%
P/EPS 38.14 71.43 -0.47 0.89 -7.00 -2.78 -3.61 -
EY 2.62 1.40 -211.93 111.75 -14.29 -35.94 -27.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.00 0.10 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 27/03/08 28/03/07 30/03/06 30/03/05 30/03/04 31/03/03 29/03/02 -
Price 1.10 0.37 0.12 0.11 0.14 0.14 0.20 -
P/RPS 4.64 2.87 0.25 0.25 0.20 0.13 0.15 77.12%
P/EPS 33.03 88.10 -0.40 0.82 -7.00 -2.43 -3.28 -
EY 3.03 1.14 -247.25 121.91 -14.29 -41.07 -30.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.00 0.09 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