[BJASSET] QoQ TTM Result on 31-Oct-2002 [#2]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Oct-2002 [#2]
Profit Trend
QoQ- 98.92%
YoY- 173.87%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
TTM Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/03/02 CAGR
Revenue 170,466 191,444 170,930 194,009 124,437 128,393 128,393 23.66%
PBT 15,206 18,077 14,449 13,975 9,345 2,591 2,591 276.71%
Tax -5,799 -7,442 -5,624 -6,082 -5,377 -1,096 -1,096 248.56%
NP 9,407 10,635 8,825 7,893 3,968 1,495 1,495 296.91%
-
NP to SH 9,407 10,635 8,825 7,893 3,968 -984 -984 -
-
Tax Rate 38.14% 41.17% 38.92% 43.52% 57.54% 42.30% 42.30% -
Total Cost 161,059 180,809 162,105 186,116 120,469 126,898 126,898 19.56%
-
Net Worth 11,620 16,647 14,960 14,951 41,493 45,466 45,265 -63.91%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/03/02 CAGR
Div 2,392 2,392 3,632 3,632 - - - -
Div Payout % 25.43% 22.49% 41.16% 46.02% - - - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/03/02 CAGR
Net Worth 11,620 16,647 14,960 14,951 41,493 45,466 45,265 -63.91%
NOSH 166,000 166,476 166,232 166,124 41,493 41,333 41,527 182.50%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/03/02 CAGR
NP Margin 5.52% 5.56% 5.16% 4.07% 3.19% 1.16% 1.16% -
ROE 80.96% 63.88% 58.99% 52.79% 9.56% -2.16% -2.17% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/03/02 CAGR
RPS 102.69 115.00 102.83 116.78 299.90 310.63 309.17 -56.22%
EPS 5.67 6.39 5.31 4.75 9.56 -2.38 -2.37 -
DPS 1.44 1.44 2.19 2.19 0.00 0.00 0.00 -
NAPS 0.07 0.10 0.09 0.09 1.00 1.10 1.09 -87.22%
Adjusted Per Share Value based on latest NOSH - 166,124
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/03/02 CAGR
RPS 6.66 7.48 6.68 7.58 4.86 5.02 5.02 23.59%
EPS 0.37 0.42 0.34 0.31 0.16 -0.04 -0.04 -
DPS 0.09 0.09 0.14 0.14 0.00 0.00 0.00 -
NAPS 0.0045 0.0065 0.0058 0.0058 0.0162 0.0178 0.0177 -64.17%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/03/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 29/03/02 -
Price 1.33 1.06 1.22 1.17 1.15 1.41 1.41 -
P/RPS 1.30 0.92 1.19 1.00 0.38 0.45 0.46 117.84%
P/EPS 23.47 16.59 22.98 24.63 12.03 -59.23 -59.51 -
EY 4.26 6.03 4.35 4.06 8.32 -1.69 -1.68 -
DY 1.08 1.36 1.79 1.87 0.00 0.00 0.00 -
P/NAPS 19.00 10.60 13.56 13.00 1.15 1.28 1.29 650.79%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/03/02 CAGR
Date 16/09/03 06/06/03 07/03/03 27/11/02 - - - -
Price 1.23 1.18 1.08 1.22 0.00 0.00 0.00 -
P/RPS 1.20 1.03 1.05 1.04 0.00 0.00 0.00 -
P/EPS 21.71 18.47 20.34 25.68 0.00 0.00 0.00 -
EY 4.61 5.41 4.92 3.89 0.00 0.00 0.00 -
DY 1.17 1.22 2.02 1.79 0.00 0.00 0.00 -
P/NAPS 17.57 11.80 12.00 13.56 0.00 0.00 0.00 -

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