[BJASSET] QoQ Quarter Result on 31-Jul-2003 [#1]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
16-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- -28.78%
YoY- -49.66%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 36,120 42,868 39,619 38,053 40,566 39,022 49,520 -18.98%
PBT 2,096 6,175 4,787 2,417 3,670 4,531 4,588 -40.71%
Tax -1,665 -3,162 -2,374 -1,172 -1,922 -2,104 -601 97.37%
NP 431 3,013 2,413 1,245 1,748 2,427 3,987 -77.33%
-
NP to SH 431 3,013 2,413 1,245 1,748 2,427 3,987 -77.33%
-
Tax Rate 79.44% 51.21% 49.59% 48.49% 52.37% 46.44% 13.10% -
Total Cost 35,689 39,855 37,206 36,808 38,818 36,595 45,533 -15.00%
-
Net Worth 14,919 13,243 14,977 11,620 16,647 14,960 14,951 -0.14%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - - 3,594 - - - 2,392 -
Div Payout % - - 148.97% - - - 60.00% -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 14,919 13,243 14,977 11,620 16,647 14,960 14,951 -0.14%
NOSH 165,769 165,549 166,413 166,000 166,476 166,232 166,124 -0.14%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 1.19% 7.03% 6.09% 3.27% 4.31% 6.22% 8.05% -
ROE 2.89% 22.75% 16.11% 10.71% 10.50% 16.22% 26.67% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 21.79 25.89 23.81 22.92 24.37 23.47 29.81 -18.87%
EPS 0.26 1.82 1.45 0.75 1.05 1.46 2.40 -77.30%
DPS 0.00 0.00 2.16 0.00 0.00 0.00 1.44 -
NAPS 0.09 0.08 0.09 0.07 0.10 0.09 0.09 0.00%
Adjusted Per Share Value based on latest NOSH - 166,000
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 1.41 1.68 1.55 1.49 1.59 1.53 1.94 -19.17%
EPS 0.02 0.12 0.09 0.05 0.07 0.09 0.16 -75.03%
DPS 0.00 0.00 0.14 0.00 0.00 0.00 0.09 -
NAPS 0.0058 0.0052 0.0059 0.0045 0.0065 0.0058 0.0058 0.00%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 1.10 1.12 1.36 1.33 1.06 1.22 1.17 -
P/RPS 5.05 4.33 5.71 5.80 4.35 5.20 3.93 18.21%
P/EPS 423.08 61.54 93.79 177.33 100.95 83.56 48.75 322.86%
EY 0.24 1.63 1.07 0.56 0.99 1.20 2.05 -76.09%
DY 0.00 0.00 1.59 0.00 0.00 0.00 1.23 -
P/NAPS 12.22 14.00 15.11 19.00 10.60 13.56 13.00 -4.04%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 08/06/04 05/03/04 04/12/03 16/09/03 06/06/03 07/03/03 27/11/02 -
Price 1.16 1.10 1.24 1.23 1.18 1.08 1.22 -
P/RPS 5.32 4.25 5.21 5.37 4.84 4.60 4.09 19.17%
P/EPS 446.15 60.44 85.52 164.00 112.38 73.97 50.83 326.07%
EY 0.22 1.65 1.17 0.61 0.89 1.35 1.97 -76.84%
DY 0.00 0.00 1.74 0.00 0.00 0.00 1.18 -
P/NAPS 12.89 13.75 13.78 17.57 11.80 12.00 13.56 -3.32%

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