[BJCORP] YoY TTM Result on 31-Oct-2007 [#2]

Stock
[BJCORP] BERJAYA CORPORATION BHD
Announcement Date
28-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- 45.26%
YoY- 158.49%
Quarter Report
Latest QR
Upcoming QR
BJCORP's Result
BJCORP's Financial Summary
View:
Show?
TTM Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 7,012,973 6,470,644 5,356,223 2,223,916 2,304,727 2,692,957 3,498,359 12.28%
PBT 672,096 439,296 916,363 596,548 -452,376 248,663 298,814 14.45%
Tax -192,753 -218,358 -94,935 -26,348 -64,883 -136,648 -323,103 -8.24%
NP 479,343 220,938 821,428 570,200 -517,259 112,015 -24,289 -
-
NP to SH 199,650 -4,236 396,723 323,966 -553,905 61,382 -24,289 -
-
Tax Rate 28.68% 49.71% 10.36% 4.42% - 54.95% 108.13% -
Total Cost 6,533,630 6,249,706 4,534,795 1,653,716 2,821,986 2,580,942 3,522,648 10.83%
-
Net Worth 6,100,481 5,833,659 6,026,710 3,412,352 0 118,975 -1,115,537 -
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div 42,503 38,875 162,992 228,259 - - - -
Div Payout % 21.29% 0.00% 41.08% 70.46% - - - -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 6,100,481 5,833,659 6,026,710 3,412,352 0 118,975 -1,115,537 -
NOSH 4,392,944 3,940,596 3,769,285 3,269,476 3,799,285 435,965 1,497,968 19.62%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 6.84% 3.41% 15.34% 25.64% -22.44% 4.16% -0.69% -
ROE 3.27% -0.07% 6.58% 9.49% 0.00% 51.59% 0.00% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 159.64 164.20 142.10 68.02 60.66 617.70 233.54 -6.14%
EPS 4.54 -0.11 10.53 9.91 -14.58 14.08 -1.62 -
DPS 0.97 0.99 4.32 6.98 0.00 0.00 0.00 -
NAPS 1.3887 1.4804 1.5989 1.0437 0.00 0.2729 -0.7447 -
Adjusted Per Share Value based on latest NOSH - 3,269,476
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 117.62 108.52 89.83 37.30 38.65 45.16 58.67 12.28%
EPS 3.35 -0.07 6.65 5.43 -9.29 1.03 -0.41 -
DPS 0.71 0.65 2.73 3.83 0.00 0.00 0.00 -
NAPS 1.0231 0.9784 1.0108 0.5723 0.00 0.02 -0.1871 -
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 1.08 1.18 0.57 1.22 0.20 0.09 0.11 -
P/RPS 0.68 0.72 0.40 1.79 0.33 0.01 0.05 54.46%
P/EPS 23.76 -1,097.71 5.42 12.31 -1.37 0.64 -6.78 -
EY 4.21 -0.09 18.47 8.12 -72.90 156.44 -14.74 -
DY 0.90 0.84 7.59 5.72 0.00 0.00 0.00 -
P/NAPS 0.78 0.80 0.36 1.17 0.00 0.33 0.00 -
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 30/12/10 23/12/09 23/12/08 28/12/07 28/12/06 27/12/05 28/12/04 -
Price 1.11 1.21 0.57 1.48 0.26 0.09 0.11 -
P/RPS 0.70 0.74 0.40 2.18 0.43 0.01 0.05 55.21%
P/EPS 24.42 -1,125.62 5.42 14.94 -1.78 0.64 -6.78 -
EY 4.09 -0.09 18.47 6.70 -56.07 156.44 -14.74 -
DY 0.87 0.82 7.59 4.72 0.00 0.00 0.00 -
P/NAPS 0.80 0.82 0.36 1.42 0.00 0.33 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