[BJASSET] QoQ Quarter Result on 31-Jul-2005 [#1]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
12-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jul-2005 [#1]
Profit Trend
QoQ- 20.18%
YoY- -643.49%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 78,525 135,534 78,229 78,411 68,515 54,955 41,819 52.37%
PBT -5,755 19,080 -7,449 -7,860 -13,325 -1,588 3,687 -
Tax -7,370 -398 -1,443 -1,603 -171 -4,454 -1,941 143.98%
NP -13,125 18,682 -8,892 -9,463 -13,496 -6,042 1,746 -
-
NP to SH -14,214 17,440 -9,775 -10,772 -13,496 -6,042 1,746 -
-
Tax Rate - 2.09% - - - - 52.64% -
Total Cost 91,650 116,852 87,121 87,874 82,011 60,997 40,073 73.85%
-
Net Worth 1,195,062 1,210,860 968,449 977,626 891,553 414,883 13,302 1922.52%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - - - - - - 3,591 -
Div Payout % - - - - - - 205.71% -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 1,195,062 1,210,860 968,449 977,626 891,553 414,883 13,302 1922.52%
NOSH 905,350 903,626 905,092 905,210 817,939 402,800 166,285 210.44%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin -16.71% 13.78% -11.37% -12.07% -19.70% -10.99% 4.18% -
ROE -1.19% 1.44% -1.01% -1.10% -1.51% -1.46% 13.13% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 8.67 15.00 8.64 8.66 8.38 13.64 25.15 -50.93%
EPS -1.57 1.93 -1.08 -1.19 -1.65 -1.50 1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.16 -
NAPS 1.32 1.34 1.07 1.08 1.09 1.03 0.08 551.45%
Adjusted Per Share Value based on latest NOSH - 905,210
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 3.07 5.30 3.06 3.06 2.68 2.15 1.63 52.68%
EPS -0.56 0.68 -0.38 -0.42 -0.53 -0.24 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.14 -
NAPS 0.4671 0.4733 0.3786 0.3821 0.3485 0.1622 0.0052 1922.31%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.62 0.33 0.40 0.55 0.44 1.41 1.27 -
P/RPS 7.15 2.20 4.63 6.35 5.25 10.33 5.05 26.16%
P/EPS -39.49 17.10 -37.04 -46.22 -26.67 -94.00 120.95 -
EY -2.53 5.85 -2.70 -2.16 -3.75 -1.06 0.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.70 -
P/NAPS 0.47 0.25 0.37 0.51 0.40 1.37 15.88 -90.49%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 15/06/06 16/03/06 15/12/05 12/09/05 27/06/05 28/03/05 01/12/04 -
Price 0.53 0.34 0.34 0.44 0.41 0.62 1.29 -
P/RPS 6.11 2.27 3.93 5.08 4.89 4.54 5.13 12.39%
P/EPS -33.76 17.62 -31.48 -36.97 -24.85 -41.33 122.86 -
EY -2.96 5.68 -3.18 -2.70 -4.02 -2.42 0.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.67 -
P/NAPS 0.40 0.25 0.32 0.41 0.38 0.60 16.13 -91.55%

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