[BJCORP] YoY Quarter Result on 31-Oct-2003 [#2]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- 4.6%
YoY- -29.35%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
Quarter Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 584,914 708,061 791,528 1,910,305 1,823,020 2,110,025 1,896,757 -17.79%
PBT 36,824 61,594 145,735 49,212 92,191 23,619 18,335 12.31%
Tax -19,093 -79,425 -88,962 -111,044 -139,992 -120,056 -18,335 0.67%
NP 17,731 -17,831 56,773 -61,832 -47,801 -96,437 0 -
-
NP to SH 5,319 -17,831 56,773 -61,832 -47,801 -96,437 -82,467 -
-
Tax Rate 51.85% 128.95% 61.04% 225.64% 151.85% 508.30% 100.00% -
Total Cost 567,183 725,892 734,755 1,972,137 1,870,821 2,206,462 1,896,757 -18.21%
-
Net Worth 0 118,975 -1,115,537 -1,403,721 -920,806 -1,161,287 -521,791 -
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 0 118,975 -1,115,537 -1,403,721 -920,806 -1,161,287 -521,791 -
NOSH 3,799,285 435,965 1,497,968 1,497,142 1,498,463 1,497,468 1,499,400 16.75%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 3.03% -2.52% 7.17% -3.24% -2.62% -4.57% 0.00% -
ROE 0.00% -14.99% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 15.40 162.41 52.84 127.60 121.66 140.91 126.50 -29.58%
EPS 0.16 -4.09 3.79 -4.13 -3.19 -6.44 -5.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2729 -0.7447 -0.9376 -0.6145 -0.7755 -0.348 -
Adjusted Per Share Value based on latest NOSH - 1,497,142
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 9.81 11.88 13.27 32.04 30.57 35.39 31.81 -17.79%
EPS 0.09 -0.30 0.95 -1.04 -0.80 -1.62 -1.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.02 -0.1871 -0.2354 -0.1544 -0.1948 -0.0875 -
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 0.20 0.09 0.11 0.17 0.15 0.18 0.38 -
P/RPS 1.30 0.06 0.21 0.13 0.12 0.13 0.30 27.66%
P/EPS 142.86 -2.20 2.90 -4.12 -4.70 -2.80 -6.91 -
EY 0.70 -45.44 34.45 -24.29 -21.27 -35.78 -14.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.33 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 28/12/06 27/12/05 28/12/04 30/12/03 31/12/02 28/12/01 26/12/00 -
Price 0.26 0.09 0.11 0.14 0.13 0.21 0.30 -
P/RPS 1.69 0.06 0.21 0.11 0.11 0.15 0.24 38.42%
P/EPS 185.71 -2.20 2.90 -3.39 -4.08 -3.26 -5.45 -
EY 0.54 -45.44 34.45 -29.50 -24.54 -30.67 -18.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.33 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