[BJASSET] QoQ Quarter Result on 30-Apr-2005 [#4]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
27-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
30-Apr-2005 [#4]
Profit Trend
QoQ- -123.37%
YoY- -3231.32%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Quarter Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 135,534 78,229 78,411 68,515 54,955 41,819 38,562 130.63%
PBT 19,080 -7,449 -7,860 -13,325 -1,588 3,687 4,118 177.15%
Tax -398 -1,443 -1,603 -171 -4,454 -1,941 -2,136 -67.27%
NP 18,682 -8,892 -9,463 -13,496 -6,042 1,746 1,982 344.39%
-
NP to SH 17,440 -9,775 -10,772 -13,496 -6,042 1,746 1,982 324.52%
-
Tax Rate 2.09% - - - - 52.64% 51.87% -
Total Cost 116,852 87,121 87,874 82,011 60,997 40,073 36,580 116.44%
-
Net Worth 1,210,860 968,449 977,626 891,553 414,883 13,302 11,658 2090.98%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div - - - - - 3,591 - -
Div Payout % - - - - - 205.71% - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 1,210,860 968,449 977,626 891,553 414,883 13,302 11,658 2090.98%
NOSH 903,626 905,092 905,210 817,939 402,800 166,285 166,554 207.81%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 13.78% -11.37% -12.07% -19.70% -10.99% 4.18% 5.14% -
ROE 1.44% -1.01% -1.10% -1.51% -1.46% 13.13% 17.00% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 15.00 8.64 8.66 8.38 13.64 25.15 23.15 -25.06%
EPS 1.93 -1.08 -1.19 -1.65 -1.50 1.05 1.19 37.91%
DPS 0.00 0.00 0.00 0.00 0.00 2.16 0.00 -
NAPS 1.34 1.07 1.08 1.09 1.03 0.08 0.07 611.76%
Adjusted Per Share Value based on latest NOSH - 817,939
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 5.30 3.06 3.06 2.68 2.15 1.63 1.51 130.43%
EPS 0.68 -0.38 -0.42 -0.53 -0.24 0.07 0.08 314.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.14 0.00 -
NAPS 0.4733 0.3786 0.3821 0.3485 0.1622 0.0052 0.0046 2077.30%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.33 0.40 0.55 0.44 1.41 1.27 1.17 -
P/RPS 2.20 4.63 6.35 5.25 10.33 5.05 5.05 -42.44%
P/EPS 17.10 -37.04 -46.22 -26.67 -94.00 120.95 98.32 -68.74%
EY 5.85 -2.70 -2.16 -3.75 -1.06 0.83 1.02 219.39%
DY 0.00 0.00 0.00 0.00 0.00 1.70 0.00 -
P/NAPS 0.25 0.37 0.51 0.40 1.37 15.88 16.71 -93.88%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 16/03/06 15/12/05 12/09/05 27/06/05 28/03/05 01/12/04 20/09/04 -
Price 0.34 0.34 0.44 0.41 0.62 1.29 1.23 -
P/RPS 2.27 3.93 5.08 4.89 4.54 5.13 5.31 -43.16%
P/EPS 17.62 -31.48 -36.97 -24.85 -41.33 122.86 103.36 -69.15%
EY 5.68 -3.18 -2.70 -4.02 -2.42 0.81 0.97 223.83%
DY 0.00 0.00 0.00 0.00 0.00 1.67 0.00 -
P/NAPS 0.25 0.32 0.41 0.38 0.60 16.13 17.57 -94.08%

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