[BJASSET] QoQ Cumulative Quarter Result on 31-Jan-2003 [#3]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
07-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jan-2003 [#3]
Profit Trend
QoQ- 37.57%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Cumulative Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 77,672 38,053 191,444 150,878 111,856 62,336 333,751 -62.06%
PBT 7,204 2,417 18,077 14,407 9,876 5,288 21,179 -51.17%
Tax -3,546 -1,172 -7,442 -5,520 -3,416 -2,815 -6,981 -36.25%
NP 3,658 1,245 10,635 8,887 6,460 2,473 14,198 -59.41%
-
NP to SH 3,658 1,245 10,635 8,887 6,460 2,473 14,198 -59.41%
-
Tax Rate 49.22% 48.49% 41.17% 38.31% 34.59% 53.23% 32.96% -
Total Cost 74,014 36,808 180,809 141,991 105,396 59,863 319,553 -62.18%
-
Net Worth 14,964 11,620 16,591 14,950 14,946 47,302 44,822 -51.77%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div 3,591 - 2,389 2,392 2,391 - 1,245 102.23%
Div Payout % 98.18% - 22.46% 26.92% 37.02% - 8.77% -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 14,964 11,620 16,591 14,950 14,946 47,302 44,822 -51.77%
NOSH 166,272 166,000 165,912 166,112 166,066 41,493 41,502 151.61%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 4.71% 3.27% 5.56% 5.89% 5.78% 3.97% 4.25% -
ROE 24.44% 10.71% 64.10% 59.44% 43.22% 5.23% 31.68% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 46.71 22.92 115.39 90.83 67.36 150.23 804.17 -84.92%
EPS 2.20 0.75 6.41 5.35 3.89 5.96 34.21 -83.86%
DPS 2.16 0.00 1.44 1.44 1.44 0.00 3.00 -19.61%
NAPS 0.09 0.07 0.10 0.09 0.09 1.14 1.08 -80.83%
Adjusted Per Share Value based on latest NOSH - 166,232
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 3.04 1.49 7.48 5.90 4.37 2.44 13.05 -62.03%
EPS 0.14 0.05 0.42 0.35 0.25 0.10 0.55 -59.73%
DPS 0.14 0.00 0.09 0.09 0.09 0.00 0.05 98.28%
NAPS 0.0058 0.0045 0.0065 0.0058 0.0058 0.0185 0.0175 -52.01%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 -
Price 1.36 1.33 1.06 1.22 1.17 1.15 1.41 -
P/RPS 2.91 5.80 0.92 1.34 1.74 0.77 0.00 -
P/EPS 61.82 177.33 16.54 22.80 30.08 19.30 0.00 -
EY 1.62 0.56 6.05 4.39 3.32 5.18 0.00 -
DY 1.59 0.00 1.36 1.18 1.23 0.00 0.00 -
P/NAPS 15.11 19.00 10.60 13.56 13.00 1.01 1.28 416.11%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 04/12/03 16/09/03 06/06/03 07/03/03 27/11/02 13/09/02 26/07/02 -
Price 1.24 1.23 1.18 1.08 1.22 1.35 1.17 -
P/RPS 2.65 5.37 1.02 1.19 1.81 0.90 0.00 -
P/EPS 56.36 164.00 18.41 20.19 31.36 22.65 0.00 -
EY 1.77 0.61 5.43 4.95 3.19 4.41 0.00 -
DY 1.74 0.00 1.22 1.33 1.18 0.00 0.00 -
P/NAPS 13.78 17.57 11.80 12.00 13.56 1.18 1.06 450.30%

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