[BJASSET] QoQ Annualized Quarter Result on 30-Apr-2003 [#4]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
06-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
30-Apr-2003 [#4]
Profit Trend
QoQ- -10.25%
YoY- -25.1%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 160,720 155,344 152,212 191,444 201,170 223,712 249,344 -25.32%
PBT 17,838 14,408 9,668 18,077 19,209 19,752 21,152 -10.71%
Tax -8,944 -7,092 -4,688 -7,442 -7,360 -6,832 -11,260 -14.19%
NP 8,894 7,316 4,980 10,635 11,849 12,920 9,892 -6.82%
-
NP to SH 8,894 7,316 4,980 10,635 11,849 12,920 9,892 -6.82%
-
Tax Rate 50.14% 49.22% 48.49% 41.17% 38.32% 34.59% 53.23% -
Total Cost 151,825 148,028 147,232 180,809 189,321 210,792 239,452 -26.13%
-
Net Worth 13,275 14,964 11,620 16,591 14,950 14,946 47,302 -57.03%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div 4,779 7,182 - 2,389 3,189 4,782 - -
Div Payout % 53.73% 98.18% - 22.46% 26.92% 37.02% - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 13,275 14,964 11,620 16,591 14,950 14,946 47,302 -57.03%
NOSH 165,945 166,272 166,000 165,912 166,112 166,066 41,493 151.32%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 5.53% 4.71% 3.27% 5.56% 5.89% 5.78% 3.97% -
ROE 67.00% 48.89% 42.86% 64.10% 79.26% 86.44% 20.91% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 96.85 93.43 91.69 115.39 121.11 134.71 600.93 -70.28%
EPS 5.36 4.40 3.00 6.41 7.13 7.78 23.84 -62.92%
DPS 2.88 4.32 0.00 1.44 1.92 2.88 0.00 -
NAPS 0.08 0.09 0.07 0.10 0.09 0.09 1.14 -82.90%
Adjusted Per Share Value based on latest NOSH - 166,476
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 6.28 6.07 5.95 7.48 7.86 8.74 9.75 -25.35%
EPS 0.35 0.29 0.19 0.42 0.46 0.51 0.39 -6.94%
DPS 0.19 0.28 0.00 0.09 0.12 0.19 0.00 -
NAPS 0.0052 0.0058 0.0045 0.0065 0.0058 0.0058 0.0185 -56.99%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 1.12 1.36 1.33 1.06 1.22 1.17 1.15 -
P/RPS 1.16 1.46 1.45 0.92 1.01 0.87 0.19 232.94%
P/EPS 20.90 30.91 44.33 16.54 17.10 15.04 4.82 165.19%
EY 4.79 3.24 2.26 6.05 5.85 6.65 20.73 -62.24%
DY 2.57 3.18 0.00 1.36 1.57 2.46 0.00 -
P/NAPS 14.00 15.11 19.00 10.60 13.56 13.00 1.01 474.28%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 05/03/04 04/12/03 16/09/03 06/06/03 07/03/03 27/11/02 13/09/02 -
Price 1.10 1.24 1.23 1.18 1.08 1.22 1.35 -
P/RPS 1.14 1.33 1.34 1.02 0.89 0.91 0.22 198.55%
P/EPS 20.52 28.18 41.00 18.41 15.14 15.68 5.66 135.44%
EY 4.87 3.55 2.44 5.43 6.60 6.38 17.66 -57.53%
DY 2.62 3.48 0.00 1.22 1.78 2.36 0.00 -
P/NAPS 13.75 13.78 17.57 11.80 12.00 13.56 1.18 411.68%

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