[BJASSET] QoQ Quarter Result on 31-Jan-2005 [#3]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
28-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- -446.05%
YoY- -300.53%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Quarter Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 78,229 78,411 68,515 54,955 41,819 38,562 36,120 67.16%
PBT -7,449 -7,860 -13,325 -1,588 3,687 4,118 2,096 -
Tax -1,443 -1,603 -171 -4,454 -1,941 -2,136 -1,665 -9.07%
NP -8,892 -9,463 -13,496 -6,042 1,746 1,982 431 -
-
NP to SH -9,775 -10,772 -13,496 -6,042 1,746 1,982 431 -
-
Tax Rate - - - - 52.64% 51.87% 79.44% -
Total Cost 87,121 87,874 82,011 60,997 40,073 36,580 35,689 81.00%
-
Net Worth 968,449 977,626 891,553 414,883 13,302 11,658 14,919 1502.96%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - - - - 3,591 - - -
Div Payout % - - - - 205.71% - - -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 968,449 977,626 891,553 414,883 13,302 11,658 14,919 1502.96%
NOSH 905,092 905,210 817,939 402,800 166,285 166,554 165,769 209.11%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin -11.37% -12.07% -19.70% -10.99% 4.18% 5.14% 1.19% -
ROE -1.01% -1.10% -1.51% -1.46% 13.13% 17.00% 2.89% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 8.64 8.66 8.38 13.64 25.15 23.15 21.79 -45.93%
EPS -1.08 -1.19 -1.65 -1.50 1.05 1.19 0.26 -
DPS 0.00 0.00 0.00 0.00 2.16 0.00 0.00 -
NAPS 1.07 1.08 1.09 1.03 0.08 0.07 0.09 418.56%
Adjusted Per Share Value based on latest NOSH - 402,800
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 3.06 3.06 2.68 2.15 1.63 1.51 1.41 67.38%
EPS -0.38 -0.42 -0.53 -0.24 0.07 0.08 0.02 -
DPS 0.00 0.00 0.00 0.00 0.14 0.00 0.00 -
NAPS 0.3786 0.3821 0.3485 0.1622 0.0052 0.0046 0.0058 1508.90%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 0.40 0.55 0.44 1.41 1.27 1.17 1.10 -
P/RPS 4.63 6.35 5.25 10.33 5.05 5.05 5.05 -5.60%
P/EPS -37.04 -46.22 -26.67 -94.00 120.95 98.32 423.08 -
EY -2.70 -2.16 -3.75 -1.06 0.83 1.02 0.24 -
DY 0.00 0.00 0.00 0.00 1.70 0.00 0.00 -
P/NAPS 0.37 0.51 0.40 1.37 15.88 16.71 12.22 -90.22%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 15/12/05 12/09/05 27/06/05 28/03/05 01/12/04 20/09/04 08/06/04 -
Price 0.34 0.44 0.41 0.62 1.29 1.23 1.16 -
P/RPS 3.93 5.08 4.89 4.54 5.13 5.31 5.32 -18.23%
P/EPS -31.48 -36.97 -24.85 -41.33 122.86 103.36 446.15 -
EY -3.18 -2.70 -4.02 -2.42 0.81 0.97 0.22 -
DY 0.00 0.00 0.00 0.00 1.67 0.00 0.00 -
P/NAPS 0.32 0.41 0.38 0.60 16.13 17.57 12.89 -91.43%

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