[BJASSET] QoQ TTM Result on 31-Oct-2008 [#2]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
03-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Oct-2008 [#2]
Profit Trend
QoQ- 204.97%
YoY- 113.95%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
TTM Result
30/06/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 260,426 332,450 324,692 302,178 307,184 310,016 397,672 -25.87%
PBT 41,062 40,157 48,155 43,089 31,618 36,004 -17,461 -
Tax -24,358 -25,566 -33,275 -31,948 -31,988 -32,157 -21,396 9.60%
NP 16,704 14,591 14,880 11,141 -370 3,847 -38,857 -
-
NP to SH 11,245 8,183 9,918 6,298 -6,000 -2,050 -44,793 -
-
Tax Rate 59.32% 63.67% 69.10% 74.14% 101.17% 89.32% - -
Total Cost 243,722 317,859 309,812 291,037 307,554 306,169 436,529 -33.78%
-
Net Worth 1,257,200 1,257,200 1,267,933 1,231,601 1,213,864 1,076,700 1,074,570 11.74%
Dividend
30/06/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 1,257,200 1,257,200 1,267,933 1,231,601 1,213,864 1,076,700 1,074,570 11.74%
NOSH 1,122,500 1,122,500 1,132,083 1,109,550 1,093,571 970,000 902,999 16.63%
Ratio Analysis
30/06/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 6.41% 4.39% 4.58% 3.69% -0.12% 1.24% -9.77% -
ROE 0.89% 0.65% 0.78% 0.51% -0.49% -0.19% -4.17% -
Per Share
30/06/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 23.20 29.62 28.68 27.23 28.09 31.96 44.04 -36.45%
EPS 1.00 0.73 0.88 0.57 -0.55 -0.21 -4.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.12 1.12 1.11 1.11 1.11 1.19 -4.19%
Adjusted Per Share Value based on latest NOSH - 1,109,550
30/06/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 10.18 13.00 12.69 11.81 12.01 12.12 15.54 -25.85%
EPS 0.44 0.32 0.39 0.25 -0.23 -0.08 -1.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4914 0.4914 0.4956 0.4814 0.4745 0.4209 0.42 11.74%
Price Multiplier on Financial Quarter End Date
30/06/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 30/06/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 0.40 0.39 0.28 0.29 0.42 0.49 0.60 -
P/RPS 1.72 1.32 0.98 1.06 1.50 1.53 1.36 18.07%
P/EPS 39.93 53.50 31.96 51.09 -76.55 -231.85 -12.10 -
EY 2.50 1.87 3.13 1.96 -1.31 -0.43 -8.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.25 0.26 0.38 0.44 0.50 -20.73%
Price Multiplier on Announcement Date
30/06/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date - 18/06/09 18/03/09 03/12/08 17/09/08 18/06/08 07/03/08 -
Price 0.00 0.39 0.28 0.28 0.38 0.39 0.47 -
P/RPS 0.00 1.32 0.98 1.03 1.35 1.22 1.07 -
P/EPS 0.00 53.50 31.96 49.33 -69.26 -184.54 -9.47 -
EY 0.00 1.87 3.13 2.03 -1.44 -0.54 -10.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.35 0.25 0.25 0.34 0.35 0.39 -

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