[BJASSET] QoQ Cumulative Quarter Result on 31-Oct-2003 [#2]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
04-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- 193.82%
YoY- -43.37%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Cumulative Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 38,562 156,660 120,540 77,672 38,053 191,444 150,878 -59.75%
PBT 4,118 15,482 13,379 7,204 2,417 18,077 14,407 -56.64%
Tax -2,136 -8,341 -6,708 -3,546 -1,172 -7,442 -5,520 -46.92%
NP 1,982 7,141 6,671 3,658 1,245 10,635 8,887 -63.25%
-
NP to SH 1,982 7,141 6,671 3,658 1,245 10,635 8,887 -63.25%
-
Tax Rate 51.87% 53.88% 50.14% 49.22% 48.49% 41.17% 38.31% -
Total Cost 36,580 149,519 113,869 74,014 36,808 180,809 141,991 -59.54%
-
Net Worth 11,658 14,934 13,275 14,964 11,620 16,591 14,950 -15.29%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - 8,363 3,584 3,591 - 2,389 2,392 -
Div Payout % - 117.11% 53.73% 98.18% - 22.46% 26.92% -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 11,658 14,934 13,275 14,964 11,620 16,591 14,950 -15.29%
NOSH 166,554 165,934 165,945 166,272 166,000 165,912 166,112 0.17%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 5.14% 4.56% 5.53% 4.71% 3.27% 5.56% 5.89% -
ROE 17.00% 47.82% 50.25% 24.44% 10.71% 64.10% 59.44% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 23.15 94.41 72.64 46.71 22.92 115.39 90.83 -59.83%
EPS 1.19 4.30 4.02 2.20 0.75 6.41 5.35 -63.32%
DPS 0.00 5.04 2.16 2.16 0.00 1.44 1.44 -
NAPS 0.07 0.09 0.08 0.09 0.07 0.10 0.09 -15.43%
Adjusted Per Share Value based on latest NOSH - 166,413
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 1.51 6.12 4.71 3.04 1.49 7.48 5.90 -59.72%
EPS 0.08 0.28 0.26 0.14 0.05 0.42 0.35 -62.64%
DPS 0.00 0.33 0.14 0.14 0.00 0.09 0.09 -
NAPS 0.0046 0.0058 0.0052 0.0058 0.0045 0.0065 0.0058 -14.33%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 1.17 1.10 1.12 1.36 1.33 1.06 1.22 -
P/RPS 5.05 1.17 1.54 2.91 5.80 0.92 1.34 142.36%
P/EPS 98.32 25.56 27.86 61.82 177.33 16.54 22.80 165.17%
EY 1.02 3.91 3.59 1.62 0.56 6.05 4.39 -62.23%
DY 0.00 4.58 1.93 1.59 0.00 1.36 1.18 -
P/NAPS 16.71 12.22 14.00 15.11 19.00 10.60 13.56 14.95%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 20/09/04 08/06/04 05/03/04 04/12/03 16/09/03 06/06/03 07/03/03 -
Price 1.23 1.16 1.10 1.24 1.23 1.18 1.08 -
P/RPS 5.31 1.23 1.51 2.65 5.37 1.02 1.19 171.28%
P/EPS 103.36 26.95 27.36 56.36 164.00 18.41 20.19 197.33%
EY 0.97 3.71 3.65 1.77 0.61 5.43 4.95 -66.29%
DY 0.00 4.34 1.96 1.74 0.00 1.22 1.33 -
P/NAPS 17.57 12.89 13.75 13.78 17.57 11.80 12.00 28.97%

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