[BJASSET] QoQ Annualized Quarter Result on 30-Apr-2005 [#4]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
27-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
30-Apr-2005 [#4]
Profit Trend
QoQ- -408.31%
YoY- -319.62%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 365,125 313,280 313,644 218,401 180,448 160,762 154,248 77.33%
PBT 5,218 -30,618 -31,440 -7,111 8,289 15,610 16,472 -53.43%
Tax -4,782 -6,092 -6,412 -8,572 -11,374 -8,154 -8,544 -32.01%
NP 436 -36,710 -37,852 -15,683 -3,085 7,456 7,928 -85.46%
-
NP to SH -4,142 -41,094 -43,088 -15,683 -3,085 7,456 7,928 -
-
Tax Rate 91.64% - - - 137.22% 52.24% 51.87% -
Total Cost 364,689 349,990 351,496 234,084 183,533 153,306 146,320 83.52%
-
Net Worth 1,224,523 968,515 977,626 515,459 253,555 13,255 11,658 2107.39%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div - - - 8,308 7,089 7,157 - -
Div Payout % - - - 0.00% 0.00% 96.00% - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 1,224,523 968,515 977,626 515,459 253,555 13,255 11,658 2107.39%
NOSH 913,823 905,154 905,210 384,671 246,170 165,688 166,554 210.11%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 0.12% -11.72% -12.07% -7.18% -1.71% 4.64% 5.14% -
ROE -0.34% -4.24% -4.41% -3.04% -1.22% 56.25% 68.00% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 39.96 34.61 34.65 56.78 73.30 97.03 92.61 -42.81%
EPS -0.45 -4.54 -4.76 -4.02 -1.25 4.50 4.76 -
DPS 0.00 0.00 0.00 2.16 2.88 4.32 0.00 -
NAPS 1.34 1.07 1.08 1.34 1.03 0.08 0.07 611.76%
Adjusted Per Share Value based on latest NOSH - 817,939
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 14.27 12.25 12.26 8.54 7.05 6.28 6.03 77.30%
EPS -0.16 -1.61 -1.68 -0.61 -0.12 0.29 0.31 -
DPS 0.00 0.00 0.00 0.32 0.28 0.28 0.00 -
NAPS 0.4787 0.3786 0.3821 0.2015 0.0991 0.0052 0.0046 2093.79%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.33 0.40 0.55 0.44 1.41 1.27 1.17 -
P/RPS 0.83 1.16 1.59 0.77 1.92 1.31 1.26 -24.23%
P/EPS -72.79 -8.81 -11.55 -10.79 -112.50 28.22 24.58 -
EY -1.37 -11.35 -8.65 -9.27 -0.89 3.54 4.07 -
DY 0.00 0.00 0.00 4.91 2.04 3.40 0.00 -
P/NAPS 0.25 0.37 0.51 0.33 1.37 15.88 16.71 -93.88%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 16/03/06 15/12/05 12/09/05 27/06/05 28/03/05 01/12/04 20/09/04 -
Price 0.34 0.34 0.44 0.41 0.62 1.29 1.23 -
P/RPS 0.85 0.98 1.27 0.72 0.85 1.33 1.33 -25.74%
P/EPS -75.00 -7.49 -9.24 -10.06 -49.47 28.67 25.84 -
EY -1.33 -13.35 -10.82 -9.94 -2.02 3.49 3.87 -
DY 0.00 0.00 0.00 5.27 4.65 3.35 0.00 -
P/NAPS 0.25 0.32 0.41 0.31 0.60 16.13 17.57 -94.08%

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