[BJASSET] QoQ Quarter Result on 30-Sep-2012 [#1]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -78.6%
YoY- -25.72%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 103,643 93,718 83,281 81,009 80,190 90,166 84,918 14.22%
PBT 22,918 6,673 17,219 25,935 120,033 20,872 25,596 -7.10%
Tax -12,544 -2,617 -2,842 -1,690 -11,444 -3,572 -1,557 302.39%
NP 10,374 4,056 14,377 24,245 108,589 17,300 24,039 -42.92%
-
NP to SH 8,922 1,883 12,605 22,853 106,792 15,354 22,851 -46.61%
-
Tax Rate 54.73% 39.22% 16.51% 6.52% 9.53% 17.11% 6.08% -
Total Cost 93,269 89,662 68,904 56,764 -28,399 72,866 60,879 32.93%
-
Net Worth 2,219,347 2,182,064 1,929,792 1,928,570 1,113,589 1,835,804 1,828,080 13.81%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 16,728 - - - 16,703 - - -
Div Payout % 187.50% - - - 15.64% - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 2,219,347 2,182,064 1,929,792 1,928,570 1,113,589 1,835,804 1,828,080 13.81%
NOSH 1,115,249 1,107,647 1,115,486 1,114,780 1,113,589 1,112,608 1,114,682 0.03%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.01% 4.33% 17.26% 29.93% 135.41% 19.19% 28.31% -
ROE 0.40% 0.09% 0.65% 1.18% 9.59% 0.84% 1.25% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 9.29 8.46 7.47 7.27 7.20 8.10 7.62 14.13%
EPS 0.80 0.17 1.13 2.05 9.59 1.38 2.05 -46.62%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.99 1.97 1.73 1.73 1.00 1.65 1.64 13.77%
Adjusted Per Share Value based on latest NOSH - 1,114,780
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.05 3.66 3.26 3.17 3.13 3.52 3.32 14.18%
EPS 0.35 0.07 0.49 0.89 4.17 0.60 0.89 -46.35%
DPS 0.65 0.00 0.00 0.00 0.65 0.00 0.00 -
NAPS 0.8675 0.8529 0.7543 0.7539 0.4353 0.7176 0.7146 13.81%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.905 0.88 0.89 0.90 0.84 0.88 0.83 -
P/RPS 9.74 10.40 11.92 12.39 11.66 10.86 10.90 -7.23%
P/EPS 113.12 517.65 78.76 43.90 8.76 63.77 40.49 98.48%
EY 0.88 0.19 1.27 2.28 11.42 1.57 2.47 -49.77%
DY 1.66 0.00 0.00 0.00 1.79 0.00 0.00 -
P/NAPS 0.45 0.45 0.51 0.52 0.84 0.53 0.51 -8.01%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 16/08/13 16/05/13 07/02/13 22/11/12 28/08/12 23/05/12 15/02/12 -
Price 0.87 0.89 0.84 0.90 0.94 0.82 0.87 -
P/RPS 9.36 10.52 11.25 12.39 13.05 10.12 11.42 -12.43%
P/EPS 108.75 523.53 74.34 43.90 9.80 59.42 42.44 87.36%
EY 0.92 0.19 1.35 2.28 10.20 1.68 2.36 -46.66%
DY 1.72 0.00 0.00 0.00 1.60 0.00 0.00 -
P/NAPS 0.44 0.45 0.49 0.52 0.94 0.50 0.53 -11.67%

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