[BJASSET] QoQ TTM Result on 30-Sep-2009 [#1]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -85.74%
YoY- -85.74%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
TTM Result
31/01/10 31/12/09 31/10/09 30/09/09 31/07/09 30/06/09 30/04/09 CAGR
Revenue 148,710 143,638 143,638 151,957 256,799 260,426 332,450 -65.48%
PBT 28,607 10,528 10,528 25,691 32,479 41,062 40,157 -36.14%
Tax -3,064 -2,859 -2,859 -21,048 -23,735 -24,358 -25,566 -93.95%
NP 25,543 7,669 7,669 4,643 8,744 16,704 14,591 109.70%
-
NP to SH 22,986 5,268 5,268 452 3,169 11,245 8,183 291.91%
-
Tax Rate 10.71% 27.16% 27.16% 81.93% 73.08% 59.32% 63.67% -
Total Cost 123,167 135,969 135,969 147,314 248,055 243,722 317,859 -71.45%
-
Net Worth 1,271,393 0 1,253,316 0 1,259,300 1,257,200 1,257,200 1.49%
Dividend
31/01/10 31/12/09 31/10/09 30/09/09 31/07/09 30/06/09 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/12/09 31/10/09 30/09/09 31/07/09 30/06/09 30/04/09 CAGR
Net Worth 1,271,393 0 1,253,316 0 1,259,300 1,257,200 1,257,200 1.49%
NOSH 1,115,257 1,119,032 1,119,032 1,124,375 1,124,375 1,122,500 1,122,500 -0.85%
Ratio Analysis
31/01/10 31/12/09 31/10/09 30/09/09 31/07/09 30/06/09 30/04/09 CAGR
NP Margin 17.18% 5.34% 5.34% 3.06% 3.40% 6.41% 4.39% -
ROE 1.81% 0.00% 0.42% 0.00% 0.25% 0.89% 0.65% -
Per Share
31/01/10 31/12/09 31/10/09 30/09/09 31/07/09 30/06/09 30/04/09 CAGR
RPS 13.33 12.84 12.84 13.51 22.84 23.20 29.62 -65.21%
EPS 2.06 0.47 0.47 0.04 0.28 1.00 0.73 294.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 0.00 1.12 0.00 1.12 1.12 1.12 2.36%
Adjusted Per Share Value based on latest NOSH - 1,124,375
31/01/10 31/12/09 31/10/09 30/09/09 31/07/09 30/06/09 30/04/09 CAGR
RPS 5.81 5.61 5.61 5.94 10.04 10.18 13.00 -65.52%
EPS 0.90 0.21 0.21 0.02 0.12 0.44 0.32 292.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.497 0.00 0.4899 0.00 0.4922 0.4914 0.4914 1.50%
Price Multiplier on Financial Quarter End Date
31/01/10 31/12/09 31/10/09 30/09/09 31/07/09 30/06/09 30/04/09 CAGR
Date 29/01/10 31/12/09 30/10/09 30/09/09 31/07/09 30/06/09 30/04/09 -
Price 0.49 0.43 0.46 0.47 0.40 0.40 0.39 -
P/RPS 3.67 3.35 3.58 3.48 1.75 1.72 1.32 286.63%
P/EPS 23.77 91.34 97.71 1,169.15 141.92 39.93 53.50 -65.79%
EY 4.21 1.09 1.02 0.09 0.70 2.50 1.87 192.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.00 0.41 0.00 0.36 0.36 0.35 31.28%
Price Multiplier on Announcement Date
31/01/10 31/12/09 31/10/09 30/09/09 31/07/09 30/06/09 30/04/09 CAGR
Date - - - - - - 18/06/09 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.39 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 1.32 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 53.50 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 1.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.35 -

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