[BJASSET] QoQ Annualized Quarter Result on 31-Jan-2009 [#3]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
18-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- -6.75%
YoY- 490.89%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/09 30/06/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 285,656 0 332,449 335,876 294,130 288,096 310,016 -6.32%
PBT 18,636 0 40,153 25,500 24,674 -3,620 36,004 -40.90%
Tax -6,008 0 -25,538 -8,026 -6,666 -4,832 -32,157 -73.81%
NP 12,628 0 14,615 17,473 18,008 -8,452 3,847 158.39%
-
NP to SH 7,196 0 8,197 12,706 13,626 -12,248 -2,050 -
-
Tax Rate 32.24% - 63.60% 31.47% 27.02% - 89.32% -
Total Cost 273,028 0 317,834 318,402 276,122 296,548 306,169 -8.74%
-
Net Worth 1,259,300 1,238,508 1,238,508 1,241,116 1,239,742 1,213,864 1,034,318 17.02%
Dividend
31/07/09 30/06/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/09 30/06/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 1,259,300 1,238,508 1,238,508 1,241,116 1,239,742 1,213,864 1,034,318 17.02%
NOSH 1,124,375 1,105,810 1,105,810 1,108,139 1,116,885 1,093,571 931,818 16.18%
Ratio Analysis
31/07/09 30/06/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 4.42% 0.00% 4.40% 5.20% 6.12% -2.93% 1.24% -
ROE 0.57% 0.00% 0.66% 1.02% 1.10% -1.01% -0.20% -
Per Share
31/07/09 30/06/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 25.41 0.00 30.06 30.31 26.33 26.34 33.27 -19.36%
EPS 0.64 0.00 0.74 1.15 1.22 -1.12 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.12 1.12 1.12 1.11 1.11 1.11 0.71%
Adjusted Per Share Value based on latest NOSH - 1,132,083
31/07/09 30/06/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 11.17 0.00 13.00 13.13 11.50 11.26 12.12 -6.31%
EPS 0.28 0.00 0.32 0.50 0.53 -0.48 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4922 0.4841 0.4841 0.4851 0.4846 0.4745 0.4043 17.01%
Price Multiplier on Financial Quarter End Date
31/07/09 30/06/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 31/07/09 30/06/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.40 0.40 0.39 0.28 0.29 0.42 0.49 -
P/RPS 1.57 0.00 1.30 0.92 1.10 1.59 1.47 5.39%
P/EPS 62.50 0.00 52.61 24.42 23.77 -37.50 -222.73 -
EY 1.60 0.00 1.90 4.10 4.21 -2.67 -0.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.35 0.25 0.26 0.38 0.44 -14.80%
Price Multiplier on Announcement Date
31/07/09 30/06/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 17/09/09 - 18/06/09 18/03/09 03/12/08 17/09/08 18/06/08 -
Price 0.46 0.00 0.39 0.28 0.28 0.38 0.39 -
P/RPS 1.81 0.00 1.30 0.92 1.06 1.44 1.17 41.69%
P/EPS 71.88 0.00 52.61 24.42 22.95 -33.93 -177.27 -
EY 1.39 0.00 1.90 4.10 4.36 -2.95 -0.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.00 0.35 0.25 0.25 0.34 0.35 13.47%

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