[BJASSET] QoQ Cumulative 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- 19.67%
YoY- -25.1%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Cumulative Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 120,540 77,672 38,053 191,444 150,878 111,856 62,336 55.02%
PBT 13,379 7,204 2,417 18,077 14,407 9,876 5,288 85.36%
Tax -6,708 -3,546 -1,172 -7,442 -5,520 -3,416 -2,815 78.12%
NP 6,671 3,658 1,245 10,635 8,887 6,460 2,473 93.43%
-
NP to SH 6,671 3,658 1,245 10,635 8,887 6,460 2,473 93.43%
-
Tax Rate 50.14% 49.22% 48.49% 41.17% 38.31% 34.59% 53.23% -
Total Cost 113,869 74,014 36,808 180,809 141,991 105,396 59,863 53.34%
-
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 3,584 3,591 - 2,389 2,392 2,391 - -
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 50.25% 24.44% 10.71% 64.10% 59.44% 43.22% 5.23% -
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 72.64 46.71 22.92 115.39 90.83 67.36 150.23 -38.31%
EPS 4.02 2.20 0.75 6.41 5.35 3.89 5.96 -23.03%
DPS 2.16 2.16 0.00 1.44 1.44 1.44 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 4.71 3.04 1.49 7.48 5.90 4.37 2.44 54.84%
EPS 0.26 0.14 0.05 0.42 0.35 0.25 0.10 88.75%
DPS 0.14 0.14 0.00 0.09 0.09 0.09 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 1.54 2.91 5.80 0.92 1.34 1.74 0.77 58.53%
P/EPS 27.86 61.82 177.33 16.54 22.80 30.08 19.30 27.64%
EY 3.59 1.62 0.56 6.05 4.39 3.32 5.18 -21.63%
DY 1.93 1.59 0.00 1.36 1.18 1.23 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 1.51 2.65 5.37 1.02 1.19 1.81 0.90 41.06%
P/EPS 27.36 56.36 164.00 18.41 20.19 31.36 22.65 13.38%
EY 3.65 1.77 0.61 5.43 4.95 3.19 4.41 -11.81%
DY 1.96 1.74 0.00 1.22 1.33 1.18 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