[BJASSET] QoQ Cumulative Quarter Result on 31-Jul-2007 [#1]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
12-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jul-2007 [#1]
Profit Trend
QoQ- 101.49%
YoY- 115.01%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Cumulative Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 310,016 237,231 154,903 74,856 388,901 227,404 137,361 72.14%
PBT 36,004 6,974 5,252 3,481 -49,994 -8,134 -9,272 -
Tax -32,157 -4,902 -3,542 -1,377 -4,928 -8,075 -6,621 187.06%
NP 3,847 2,072 1,710 2,104 -54,922 -16,209 -15,893 -
-
NP to SH -2,050 -2,438 -1,535 888 -59,629 -19,492 -18,232 -76.73%
-
Tax Rate 89.32% 70.29% 67.44% 39.56% - - - -
Total Cost 306,169 235,159 153,193 72,752 443,823 243,613 153,254 58.68%
-
Net Worth 1,034,318 1,074,525 1,074,500 1,065,600 1,077,568 1,178,585 1,179,184 -8.37%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 1,034,318 1,074,525 1,074,500 1,065,600 1,077,568 1,178,585 1,179,184 -8.37%
NOSH 931,818 902,962 902,941 887,999 905,519 906,604 907,064 1.81%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 1.24% 0.87% 1.10% 2.81% -14.12% -7.13% -11.57% -
ROE -0.20% -0.23% -0.14% 0.08% -5.53% -1.65% -1.55% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 33.27 26.27 17.16 8.43 42.95 25.08 15.14 69.10%
EPS -0.22 -0.27 -0.17 0.10 -6.59 -2.15 -2.01 -77.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.19 1.19 1.20 1.19 1.30 1.30 -10.00%
Adjusted Per Share Value based on latest NOSH - 887,999
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 12.12 9.27 6.05 2.93 15.20 8.89 5.37 72.14%
EPS -0.08 -0.10 -0.06 0.03 -2.33 -0.76 -0.71 -76.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4043 0.42 0.42 0.4165 0.4212 0.4607 0.4609 -8.37%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.49 0.60 0.62 0.59 0.56 0.48 0.43 -
P/RPS 1.47 2.28 3.61 7.00 1.30 1.91 2.84 -35.55%
P/EPS -222.73 -222.22 -364.71 590.00 -8.50 -22.33 -21.39 377.52%
EY -0.45 -0.45 -0.27 0.17 -11.76 -4.48 -4.67 -79.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.50 0.52 0.49 0.47 0.37 0.33 21.16%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 18/06/08 07/03/08 12/12/07 12/09/07 19/06/07 08/03/07 13/12/06 -
Price 0.39 0.47 0.62 0.43 0.54 0.51 0.41 -
P/RPS 1.17 1.79 3.61 5.10 1.26 2.03 2.71 -42.90%
P/EPS -177.27 -174.07 -364.71 430.00 -8.20 -23.72 -20.40 323.22%
EY -0.56 -0.57 -0.27 0.23 -12.19 -4.22 -4.90 -76.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.39 0.52 0.36 0.45 0.39 0.32 6.16%

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