[BJASSET] QoQ Cumulative Quarter Result on 30-Apr-2008 [#4]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
18-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
30-Apr-2008 [#4]
Profit Trend
QoQ- 15.91%
YoY- 96.56%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Cumulative Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 251,907 147,065 72,024 310,016 237,231 154,903 74,856 123.74%
PBT 19,125 12,337 -905 36,004 6,974 5,252 3,481 209.75%
Tax -6,020 -3,333 -1,208 -32,157 -4,902 -3,542 -1,377 166.17%
NP 13,105 9,004 -2,113 3,847 2,072 1,710 2,104 236.65%
-
NP to SH 9,530 6,813 -3,062 -2,050 -2,438 -1,535 888 383.05%
-
Tax Rate 31.48% 27.02% - 89.32% 70.29% 67.44% 39.56% -
Total Cost 238,802 138,061 74,137 306,169 235,159 153,193 72,752 120.07%
-
Net Worth 1,241,116 1,239,742 1,213,864 1,034,318 1,074,525 1,074,500 1,065,600 10.64%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 1,241,116 1,239,742 1,213,864 1,034,318 1,074,525 1,074,500 1,065,600 10.64%
NOSH 1,108,139 1,116,885 1,093,571 931,818 902,962 902,941 887,999 15.83%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 5.20% 6.12% -2.93% 1.24% 0.87% 1.10% 2.81% -
ROE 0.77% 0.55% -0.25% -0.20% -0.23% -0.14% 0.08% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 22.73 13.17 6.59 33.27 26.27 17.16 8.43 93.14%
EPS 0.86 0.61 -0.28 -0.22 -0.27 -0.17 0.10 317.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.11 1.11 1.11 1.19 1.19 1.20 -4.47%
Adjusted Per Share Value based on latest NOSH - 970,000
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 9.85 5.75 2.82 12.12 9.27 6.05 2.93 123.58%
EPS 0.37 0.27 -0.12 -0.08 -0.10 -0.06 0.03 429.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4851 0.4846 0.4745 0.4043 0.42 0.42 0.4165 10.64%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 0.28 0.29 0.42 0.49 0.60 0.62 0.59 -
P/RPS 1.23 2.20 6.38 1.47 2.28 3.61 7.00 -68.46%
P/EPS 32.56 47.54 -150.00 -222.73 -222.22 -364.71 590.00 -85.37%
EY 3.07 2.10 -0.67 -0.45 -0.45 -0.27 0.17 582.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.38 0.44 0.50 0.52 0.49 -36.01%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 18/03/09 03/12/08 17/09/08 18/06/08 07/03/08 12/12/07 12/09/07 -
Price 0.28 0.28 0.38 0.39 0.47 0.62 0.43 -
P/RPS 1.23 2.13 5.77 1.17 1.79 3.61 5.10 -61.08%
P/EPS 32.56 45.90 -135.71 -177.27 -174.07 -364.71 430.00 -81.96%
EY 3.07 2.18 -0.74 -0.56 -0.57 -0.27 0.23 458.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.34 0.35 0.39 0.52 0.36 -21.49%

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