[BJASSET] QoQ Annualized Quarter Result on 30-Apr-2004 [#4]

Stock

[BJASSET] BERJAYA ASSETS BERHAD

Announcement Date

08-Jun-2004

Admission Sponsor

Sponsor

Financial Year

30-Apr-2004

Quarter

30-Apr-2004 [#4]

Profit Trend

QoQ- -19.72%

YoY- -32.85%

Quarter Report

BJASSET's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	31/10/03	31/07/03	CAGR
Annualized Quarter Result
Revenue	180,448	160,762	154,248	156,660	160,720	155,344	152,212	11.95%
YoY %	12.25%	4.22%	-1.54%	-2.53%	3.46%	2.06%	-	-
Horiz. %	118.55%	105.62%	101.34%	102.92%	105.59%	102.06%	100.00%	-
PBT	8,289	15,610	16,472	15,482	17,838	14,408	9,668	-9.70%
YoY %	-46.90%	-5.23%	6.39%	-13.21%	23.81%	49.03%	-	-
Horiz. %	85.74%	161.46%	170.38%	160.14%	184.51%	149.03%	100.00%	-
Tax	-11,374	-8,154	-8,544	-8,341	-8,944	-7,092	-4,688	80.07%
YoY %	-39.49%	4.56%	-2.43%	6.74%	-26.11%	-51.28%	-	-
Horiz. %	242.62%	173.93%	182.25%	177.92%	190.78%	151.28%	100.00%	-
NP	-3,085	7,456	7,928	7,141	8,894	7,316	4,980	-
YoY %	-141.38%	-5.95%	11.02%	-19.71%	21.57%	46.91%	-	-
Horiz. %	-61.95%	149.72%	159.20%	143.39%	178.59%	146.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-3,085	7,456	7,928	7,141	8,894	7,316	4,980	-
YoY %	-141.38%	-5.95%	11.02%	-19.71%	21.57%	46.91%	-	-
Horiz. %	-61.95%	149.72%	159.20%	143.39%	178.59%	146.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	137.22%	52.24%	51.87%	53.88%	50.14%	49.22%	48.49%	-
YoY %	162.67%	0.71%	-3.73%	7.46%	1.87%	1.51%	-	-
Horiz. %	282.99%	107.73%	106.97%	111.12%	103.40%	101.51%	100.00%	-
Total Cost	183,533	153,306	146,320	149,519	151,825	148,028	147,232	15.74%
YoY %	19.72%	4.77%	-2.14%	-1.52%	2.57%	0.54%	-	-
Horiz. %	124.66%	104.13%	99.38%	101.55%	103.12%	100.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	253,555	13,255	11,658	14,934	13,275	14,964	11,620	673.60%
YoY %	1,812.90%	13.70%	-21.94%	12.50%	-11.29%	28.78%	-	-
Horiz. %	2,182.06%	114.07%	100.33%	128.52%	114.24%	128.78%	100.00%	-

	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	31/10/03	31/07/03	CAGR
Dividend
Div	7,089	7,157	-	8,363	4,779	7,182	-	-
YoY %	-0.95%	0.00%	-	74.99%	-33.46%	0.00%	-	-
Horiz. %	98.71%	99.65%	-	116.44%	66.54%	100.00%	-	-
Div Payout %	0.00%	96.00%	-	117.11%	53.73%	98.18%	-	-
YoY %	0.00%	0.00%	-	117.96%	-45.27%	0.00%	-	-
Horiz. %	0.00%	97.78%	-	119.28%	54.73%	100.00%	-	-

	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	31/10/03	31/07/03	CAGR
Equity
Net Worth	253,555	13,255	11,658	14,934	13,275	14,964	11,620	673.60%
YoY %	1,812.90%	13.70%	-21.94%	12.50%	-11.29%	28.78%	-	-
Horiz. %	2,182.06%	114.07%	100.33%	128.52%	114.24%	128.78%	100.00%	-
NOSH	246,170	165,688	166,554	165,934	165,945	166,272	166,000	29.88%
YoY %	48.57%	-0.52%	0.37%	-0.01%	-0.20%	0.16%	-	-
Horiz. %	148.30%	99.81%	100.33%	99.96%	99.97%	100.16%	100.00%	-

	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	31/10/03	31/07/03	CAGR
Ratio Analysis
NP Margin	-1.71%	4.64%	5.14%	4.56%	5.53%	4.71%	3.27%	-
YoY %	-136.85%	-9.73%	12.72%	-17.54%	17.41%	44.04%	-	-
Horiz. %	-52.29%	141.90%	157.19%	139.45%	169.11%	144.04%	100.00%	-
ROE	-1.22%	56.25%	68.00%	47.82%	67.00%	48.89%	42.86%	-
YoY %	-102.17%	-17.28%	42.20%	-28.63%	37.04%	14.07%	-	-
Horiz. %	-2.85%	131.24%	158.66%	111.57%	156.32%	114.07%	100.00%	-

	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	31/10/03	31/07/03	CAGR
Per Share
RPS	73.30	97.03	92.61	94.41	96.85	93.43	91.69	-13.80%
YoY %	-24.46%	4.77%	-1.91%	-2.52%	3.66%	1.90%	-	-
Horiz. %	79.94%	105.82%	101.00%	102.97%	105.63%	101.90%	100.00%	-
EPS	-1.25	4.50	4.76	4.30	5.36	4.40	3.00	-
YoY %	-127.78%	-5.46%	10.70%	-19.78%	21.82%	46.67%	-	-
Horiz. %	-41.67%	150.00%	158.67%	143.33%	178.67%	146.67%	100.00%	-
DPS	2.88	4.32	0.00	5.04	2.88	4.32	0.00	-
YoY %	-33.33%	0.00%	0.00%	75.00%	-33.33%	0.00%	-	-
Horiz. %	66.67%	100.00%	0.00%	116.67%	66.67%	100.00%	-	-
NAPS	1.03	0.08	0.07	0.09	0.08	0.09	0.07	495.59%
YoY %	1,187.50%	14.29%	-22.22%	12.50%	-11.11%	28.57%	-	-
Horiz. %	1,471.43%	114.29%	100.00%	128.57%	114.29%	128.57%	100.00%	-

	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	31/10/03	31/07/03	CAGR
Adjusted Per Share Value based on latest NOSH - 165,769
RPS	7.05	6.28	6.03	6.12	6.28	6.07	5.95	11.91%
YoY %	12.26%	4.15%	-1.47%	-2.55%	3.46%	2.02%	-	-
Horiz. %	118.49%	105.55%	101.34%	102.86%	105.55%	102.02%	100.00%	-
EPS	-0.12	0.29	0.31	0.28	0.35	0.29	0.19	-
YoY %	-141.38%	-6.45%	10.71%	-20.00%	20.69%	52.63%	-	-
Horiz. %	-63.16%	152.63%	163.16%	147.37%	184.21%	152.63%	100.00%	-
DPS	0.28	0.28	0.00	0.33	0.19	0.28	0.00	-
YoY %	0.00%	0.00%	0.00%	73.68%	-32.14%	0.00%	-	-
Horiz. %	100.00%	100.00%	0.00%	117.86%	67.86%	100.00%	-	-
NAPS	0.0991	0.0052	0.0046	0.0058	0.0052	0.0058	0.0045	678.34%
YoY %	1,805.77%	13.04%	-20.69%	11.54%	-10.34%	28.89%	-	-
Horiz. %	2,202.22%	115.56%	102.22%	128.89%	115.56%	128.89%	100.00%	-

	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	31/10/03	31/07/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/05	29/10/04	30/07/04	30/04/04	30/01/04	31/10/03	31/07/03	-
Price	1.41	1.27	1.17	1.10	1.12	1.36	1.33	-
P/RPS	1.92	1.31	1.26	1.17	1.16	1.46	1.45	20.48%
YoY %	46.56%	3.97%	7.69%	0.86%	-20.55%	0.69%	-	-
Horiz. %	132.41%	90.34%	86.90%	80.69%	80.00%	100.69%	100.00%	-
P/EPS	-112.50	28.22	24.58	25.56	20.90	30.91	44.33	-
YoY %	-498.65%	14.81%	-3.83%	22.30%	-32.38%	-30.27%	-	-
Horiz. %	-253.78%	63.66%	55.45%	57.66%	47.15%	69.73%	100.00%	-
EY	-0.89	3.54	4.07	3.91	4.79	3.24	2.26	-
YoY %	-125.14%	-13.02%	4.09%	-18.37%	47.84%	43.36%	-	-
Horiz. %	-39.38%	156.64%	180.09%	173.01%	211.95%	143.36%	100.00%	-
DY	2.04	3.40	0.00	4.58	2.57	3.18	0.00	-
YoY %	-40.00%	0.00%	0.00%	78.21%	-19.18%	0.00%	-	-
Horiz. %	64.15%	106.92%	0.00%	144.03%	80.82%	100.00%	-	-
P/NAPS	1.37	15.88	16.71	12.22	14.00	15.11	19.00	-82.53%
YoY %	-91.37%	-4.97%	36.74%	-12.71%	-7.35%	-20.47%	-	-
Horiz. %	7.21%	83.58%	87.95%	64.32%	73.68%	79.53%	100.00%	-

	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	31/10/03	31/07/03	CAGR
Price Multiplier on Announcement Date
Date	28/03/05	01/12/04	20/09/04	08/06/04	05/03/04	04/12/03	16/09/03	-
Price	0.62	1.29	1.23	1.16	1.10	1.24	1.23	-
P/RPS	0.85	1.33	1.33	1.23	1.14	1.33	1.34	-26.07%
YoY %	-36.09%	0.00%	8.13%	7.89%	-14.29%	-0.75%	-	-
Horiz. %	63.43%	99.25%	99.25%	91.79%	85.07%	99.25%	100.00%	-
P/EPS	-49.47	28.67	25.84	26.95	20.52	28.18	41.00	-
YoY %	-272.55%	10.95%	-4.12%	31.34%	-27.18%	-31.27%	-	-
Horiz. %	-120.66%	69.93%	63.02%	65.73%	50.05%	68.73%	100.00%	-
EY	-2.02	3.49	3.87	3.71	4.87	3.55	2.44	-
YoY %	-157.88%	-9.82%	4.31%	-23.82%	37.18%	45.49%	-	-
Horiz. %	-82.79%	143.03%	158.61%	152.05%	199.59%	145.49%	100.00%	-
DY	4.65	3.35	0.00	4.34	2.62	3.48	0.00	-
YoY %	38.81%	0.00%	0.00%	65.65%	-24.71%	0.00%	-	-
Horiz. %	133.62%	96.26%	0.00%	124.71%	75.29%	100.00%	-	-
P/NAPS	0.60	16.13	17.57	12.89	13.75	13.78	17.57	-89.36%
YoY %	-96.28%	-8.20%	36.31%	-6.25%	-0.22%	-21.57%	-	-
Horiz. %	3.41%	91.80%	100.00%	73.36%	78.26%	78.43%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos