[BJASSET] QoQ Cumulative Quarter Result on 30-Apr-2010

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
14-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Apr-2010
Profit Trend
QoQ--%
YoY- 2601.56%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 CAGR
Revenue 184,398 90,993 371,584 299,393 0 220,124 0 -
PBT 65,564 34,490 314,912 295,119 0 33,266 0 -
Tax -3,296 -2,186 -73,933 -69,274 0 -4,566 0 -
NP 62,268 32,304 240,979 225,845 0 28,700 0 -
-
NP to SH 58,713 30,526 235,673 221,447 0 24,785 0 -
-
Tax Rate 5.03% 6.34% 23.48% 23.47% - 13.73% - -
Total Cost 122,130 58,689 130,605 73,548 0 191,424 0 -
-
Net Worth 1,601,263 1,593,145 1,480,609 1,457,766 0 1,267,035 0 -
Dividend
31/12/10 30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 CAGR
Div - - 16,698 - - - - -
Div Payout % - - 7.09% - - - - -
Equity
31/12/10 30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 CAGR
Net Worth 1,601,263 1,593,145 1,480,609 1,457,766 0 1,267,035 0 -
NOSH 1,111,988 1,114,087 1,113,240 1,112,799 1,111,434 1,111,434 1,120,851 -0.79%
Ratio Analysis
31/12/10 30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 CAGR
NP Margin 33.77% 35.50% 64.85% 75.43% 0.00% 13.04% 0.00% -
ROE 3.67% 1.92% 15.92% 15.19% 0.00% 1.96% 0.00% -
Per Share
31/12/10 30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 CAGR
RPS 16.58 8.17 33.38 26.90 0.00 19.81 0.00 -
EPS 5.28 2.74 21.17 19.90 0.00 2.23 0.00 -
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.43 1.33 1.31 0.00 1.14 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,112,971
31/12/10 30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 CAGR
RPS 7.21 3.56 14.52 11.70 0.00 8.60 0.00 -
EPS 2.30 1.19 9.21 8.66 0.00 0.97 0.00 -
DPS 0.00 0.00 0.65 0.00 0.00 0.00 0.00 -
NAPS 0.6259 0.6227 0.5788 0.5698 0.00 0.4953 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 CAGR
Date 30/12/10 30/09/10 30/06/10 30/04/10 31/03/10 29/01/10 31/12/09 -
Price 0.78 0.62 0.50 0.58 0.54 0.49 0.43 -
P/RPS 4.70 7.59 1.50 2.16 0.00 2.47 0.00 -
P/EPS 14.77 22.63 2.36 2.91 0.00 21.97 0.00 -
EY 6.77 4.42 42.34 34.31 0.00 4.55 0.00 -
DY 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.43 0.38 0.44 0.00 0.43 0.00 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 CAGR
Date 22/02/11 15/11/10 25/08/10 14/06/10 - 18/03/10 - -
Price 0.80 0.77 0.62 0.47 0.00 0.49 0.00 -
P/RPS 4.82 9.43 1.86 1.75 0.00 2.47 0.00 -
P/EPS 15.15 28.10 2.93 2.36 0.00 21.97 0.00 -
EY 6.60 3.56 34.15 42.34 0.00 4.55 0.00 -
DY 0.00 0.00 2.42 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.54 0.47 0.36 0.00 0.43 0.00 -

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