[BJASSET] QoQ TTM Result on 31-Oct-2006 [#2]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
13-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- -20.39%
YoY- 62.56%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
TTM Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 388,541 387,845 305,929 351,420 366,448 370,699 360,689 5.09%
PBT -24,799 -32,569 -13,889 4,053 1,587 -1,984 -9,554 89.20%
Tax -25,714 -24,569 -15,445 -14,389 -9,443 -10,814 -3,615 271.19%
NP -50,513 -57,138 -29,334 -10,336 -7,856 -12,798 -13,169 145.64%
-
NP to SH -55,043 -61,847 -33,706 -15,006 -12,465 -17,321 -16,603 122.82%
-
Tax Rate - - - 355.02% 595.02% - - -
Total Cost 439,054 444,983 335,263 361,756 374,304 383,497 373,858 11.34%
-
Net Worth 1,065,600 1,158,427 1,169,999 1,177,264 1,192,301 1,195,062 1,210,860 -8.18%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 1,065,600 1,158,427 1,169,999 1,177,264 1,192,301 1,195,062 1,210,860 -8.18%
NOSH 887,999 905,021 899,999 905,588 910,153 905,350 903,626 -1.15%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin -13.00% -14.73% -9.59% -2.94% -2.14% -3.45% -3.65% -
ROE -5.17% -5.34% -2.88% -1.27% -1.05% -1.45% -1.37% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 43.75 42.85 33.99 38.81 40.26 40.95 39.92 6.31%
EPS -6.20 -6.83 -3.75 -1.66 -1.37 -1.91 -1.84 125.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.28 1.30 1.30 1.31 1.32 1.34 -7.11%
Adjusted Per Share Value based on latest NOSH - 905,588
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 15.19 15.16 11.96 13.74 14.32 14.49 14.10 5.10%
EPS -2.15 -2.42 -1.32 -0.59 -0.49 -0.68 -0.65 122.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4165 0.4528 0.4573 0.4602 0.4661 0.4671 0.4733 -8.19%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 0.59 0.56 0.48 0.43 0.47 0.62 0.33 -
P/RPS 1.35 1.31 1.41 1.11 1.17 1.51 0.83 38.42%
P/EPS -9.52 -8.19 -12.82 -25.95 -34.32 -32.41 -17.96 -34.57%
EY -10.51 -12.20 -7.80 -3.85 -2.91 -3.09 -5.57 52.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.44 0.37 0.33 0.36 0.47 0.25 56.80%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 12/09/07 19/06/07 08/03/07 13/12/06 11/09/06 15/06/06 16/03/06 -
Price 0.43 0.54 0.51 0.41 0.42 0.53 0.34 -
P/RPS 0.98 1.26 1.50 1.06 1.04 1.29 0.85 9.98%
P/EPS -6.94 -7.90 -13.62 -24.74 -30.67 -27.70 -18.50 -48.07%
EY -14.42 -12.66 -7.34 -4.04 -3.26 -3.61 -5.40 92.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.42 0.39 0.32 0.32 0.40 0.25 27.60%

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