[BJASSET] QoQ Cumulative 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- 7.05%
YoY- -32.85%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Cumulative Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 135,336 80,381 38,562 156,660 120,540 77,672 38,053 132.10%
PBT 6,217 7,805 4,118 15,482 13,379 7,204 2,417 87.19%
Tax -8,531 -4,077 -2,136 -8,341 -6,708 -3,546 -1,172 273.33%
NP -2,314 3,728 1,982 7,141 6,671 3,658 1,245 -
-
NP to SH -2,314 3,728 1,982 7,141 6,671 3,658 1,245 -
-
Tax Rate 137.22% 52.24% 51.87% 53.88% 50.14% 49.22% 48.49% -
Total Cost 137,650 76,653 36,580 149,519 113,869 74,014 36,808 139.96%
-
Net Worth 253,555 13,255 11,658 14,934 13,275 14,964 11,620 673.60%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div 5,317 3,578 - 8,363 3,584 3,591 - -
Div Payout % 0.00% 96.00% - 117.11% 53.73% 98.18% - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 253,555 13,255 11,658 14,934 13,275 14,964 11,620 673.60%
NOSH 246,170 165,688 166,554 165,934 165,945 166,272 166,000 29.88%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin -1.71% 4.64% 5.14% 4.56% 5.53% 4.71% 3.27% -
ROE -0.91% 28.13% 17.00% 47.82% 50.25% 24.44% 10.71% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 54.98 48.51 23.15 94.41 72.64 46.71 22.92 78.72%
EPS -0.94 2.25 1.19 4.30 4.02 2.20 0.75 -
DPS 2.16 2.16 0.00 5.04 2.16 2.16 0.00 -
NAPS 1.03 0.08 0.07 0.09 0.08 0.09 0.07 495.59%
Adjusted Per Share Value based on latest NOSH - 165,769
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 5.29 3.14 1.51 6.12 4.71 3.04 1.49 131.83%
EPS -0.09 0.15 0.08 0.28 0.26 0.14 0.05 -
DPS 0.21 0.14 0.00 0.33 0.14 0.14 0.00 -
NAPS 0.0991 0.0052 0.0046 0.0058 0.0052 0.0058 0.0045 678.34%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
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 2.56 2.62 5.05 1.17 1.54 2.91 5.80 -41.88%
P/EPS -150.00 56.44 98.32 25.56 27.86 61.82 177.33 -
EY -0.67 1.77 1.02 3.91 3.59 1.62 0.56 -
DY 1.53 1.70 0.00 4.58 1.93 1.59 0.00 -
P/NAPS 1.37 15.88 16.71 12.22 14.00 15.11 19.00 -82.53%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
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 1.13 2.66 5.31 1.23 1.51 2.65 5.37 -64.45%
P/EPS -65.96 57.33 103.36 26.95 27.36 56.36 164.00 -
EY -1.52 1.74 0.97 3.71 3.65 1.77 0.61 -
DY 3.48 1.67 0.00 4.34 1.96 1.74 0.00 -
P/NAPS 0.60 16.13 17.57 12.89 13.75 13.78 17.57 -89.36%

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