[BJASSET] QoQ Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 CAGR
Revenue 363,972 371,584 326,610 0 293,498 0 287,276 29.51%
PBT 137,960 314,912 321,948 0 44,354 0 21,056 680.09%
Tax -8,744 -73,933 -75,571 0 -6,088 0 -5,718 59.06%
NP 129,216 240,979 246,376 0 38,266 0 15,338 926.71%
-
NP to SH 122,104 235,673 241,578 0 33,046 0 10,536 1354.83%
-
Tax Rate 6.34% 23.48% 23.47% - 13.73% - 27.16% -
Total Cost 234,756 130,605 80,234 0 255,232 0 271,938 -14.84%
-
Net Worth 1,593,145 1,480,609 1,457,766 0 1,267,035 0 1,255,353 29.74%
Dividend
30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 CAGR
Div - 16,698 - - - - - -
Div Payout % - 7.09% - - - - - -
Equity
30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 CAGR
Net Worth 1,593,145 1,480,609 1,457,766 0 1,267,035 0 1,255,353 29.74%
NOSH 1,114,087 1,113,240 1,112,798 1,111,434 1,111,434 1,120,851 1,120,851 -0.65%
Ratio Analysis
30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 CAGR
NP Margin 35.50% 64.85% 75.43% 0.00% 13.04% 0.00% 5.34% -
ROE 7.66% 15.92% 16.57% 0.00% 2.61% 0.00% 0.84% -
Per Share
30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 CAGR
RPS 32.67 33.38 29.35 0.00 26.41 0.00 25.63 30.37%
EPS 10.96 21.17 21.71 0.00 2.97 0.00 0.94 1364.48%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.33 1.31 0.00 1.14 0.00 1.12 30.60%
Adjusted Per Share Value based on latest NOSH - 1,115,257
30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 CAGR
RPS 14.23 14.52 12.77 0.00 11.47 0.00 11.23 29.52%
EPS 4.77 9.21 9.44 0.00 1.29 0.00 0.41 1360.99%
DPS 0.00 0.65 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6227 0.5788 0.5698 0.00 0.4953 0.00 0.4907 29.73%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 CAGR
Date 30/09/10 30/06/10 30/04/10 31/03/10 29/01/10 31/12/09 30/10/09 -
Price 0.62 0.50 0.58 0.54 0.49 0.43 0.46 -
P/RPS 1.90 1.50 1.98 0.00 1.86 0.00 1.79 6.73%
P/EPS 5.66 2.36 2.67 0.00 16.48 0.00 48.94 -90.53%
EY 17.68 42.34 37.43 0.00 6.07 0.00 2.04 959.00%
DY 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.38 0.44 0.00 0.43 0.00 0.41 5.34%
Price Multiplier on Announcement Date
30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 CAGR
Date 15/11/10 25/08/10 14/06/10 - 18/03/10 - 04/12/09 -
Price 0.77 0.62 0.47 0.00 0.49 0.00 0.45 -
P/RPS 2.36 1.86 1.60 0.00 1.86 0.00 1.76 37.79%
P/EPS 7.03 2.93 2.16 0.00 16.48 0.00 47.87 -87.70%
EY 14.23 34.15 46.19 0.00 6.07 0.00 2.09 713.53%
DY 0.00 2.42 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.47 0.36 0.00 0.43 0.00 0.40 38.81%

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