[BJASSET] QoQ TTM Result on 30-Apr-2006 [#4]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
15-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
30-Apr-2006 [#4]
Profit Trend
QoQ- -4.32%
YoY- -9.56%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
TTM Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 305,929 351,420 366,448 370,699 360,689 280,110 243,700 16.32%
PBT -13,889 4,053 1,587 -1,984 -9,554 -30,222 -19,086 -19.04%
Tax -15,445 -14,389 -9,443 -10,814 -3,615 -7,671 -8,169 52.72%
NP -29,334 -10,336 -7,856 -12,798 -13,169 -37,893 -27,255 5.00%
-
NP to SH -33,706 -15,006 -12,465 -17,321 -16,603 -40,085 -28,564 11.63%
-
Tax Rate - 355.02% 595.02% - - - - -
Total Cost 335,263 361,756 374,304 383,497 373,858 318,003 270,955 15.21%
-
Net Worth 1,169,999 1,177,264 1,192,301 1,195,062 1,210,860 968,449 977,626 12.68%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - - - - - - 3,591 -
Div Payout % - - - - - - 0.00% -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 1,169,999 1,177,264 1,192,301 1,195,062 1,210,860 968,449 977,626 12.68%
NOSH 899,999 905,588 910,153 905,350 903,626 905,092 905,210 -0.38%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin -9.59% -2.94% -2.14% -3.45% -3.65% -13.53% -11.18% -
ROE -2.88% -1.27% -1.05% -1.45% -1.37% -4.14% -2.92% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 33.99 38.81 40.26 40.95 39.92 30.95 26.92 16.77%
EPS -3.75 -1.66 -1.37 -1.91 -1.84 -4.43 -3.16 12.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.40 -
NAPS 1.30 1.30 1.31 1.32 1.34 1.07 1.08 13.11%
Adjusted Per Share Value based on latest NOSH - 905,350
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 11.96 13.74 14.32 14.49 14.10 10.95 9.53 16.29%
EPS -1.32 -0.59 -0.49 -0.68 -0.65 -1.57 -1.12 11.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.14 -
NAPS 0.4573 0.4602 0.4661 0.4671 0.4733 0.3786 0.3821 12.68%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 0.48 0.43 0.47 0.62 0.33 0.40 0.55 -
P/RPS 1.41 1.11 1.17 1.51 0.83 1.29 2.04 -21.77%
P/EPS -12.82 -25.95 -34.32 -32.41 -17.96 -9.03 -17.43 -18.47%
EY -7.80 -3.85 -2.91 -3.09 -5.57 -11.07 -5.74 22.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.72 -
P/NAPS 0.37 0.33 0.36 0.47 0.25 0.37 0.51 -19.21%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 08/03/07 13/12/06 11/09/06 15/06/06 16/03/06 15/12/05 12/09/05 -
Price 0.51 0.41 0.42 0.53 0.34 0.34 0.44 -
P/RPS 1.50 1.06 1.04 1.29 0.85 1.10 1.63 -5.37%
P/EPS -13.62 -24.74 -30.67 -27.70 -18.50 -7.68 -13.94 -1.53%
EY -7.34 -4.04 -3.26 -3.61 -5.40 -13.03 -7.17 1.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.90 -
P/NAPS 0.39 0.32 0.32 0.40 0.25 0.32 0.41 -3.27%

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