[BJASSET] YoY Annualized Quarter Result on 30-Apr-2003 [#4]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
06-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
30-Apr-2003 [#4]
Profit Trend
QoQ- -10.25%
YoY- -25.1%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/06 30/04/05 30/04/04 30/04/03 31/12/01 30/04/02 31/12/00 CAGR
Revenue 352,555 218,401 156,660 191,444 251,600 333,751 1,215,953 -20.72%
PBT -1,655 -7,111 15,482 18,077 17,080 21,179 28,538 -
Tax -10,416 -8,572 -8,341 -7,442 -4,315 -6,981 -15,262 -6.91%
NP -12,071 -15,683 7,141 10,635 12,765 14,198 13,276 -
-
NP to SH -16,491 -15,683 7,141 10,635 12,765 14,198 13,276 -
-
Tax Rate - - 53.88% 41.17% 25.26% 32.96% 53.48% -
Total Cost 364,626 234,084 149,519 180,809 238,835 319,553 1,202,677 -20.05%
-
Net Worth 1,197,053 515,459 14,934 16,591 43,988 44,822 191,093 41.07%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 31/12/01 30/04/02 31/12/00 CAGR
Div - 8,308 8,363 2,389 - 1,245 - -
Div Payout % - 0.00% 117.11% 22.46% - 8.77% - -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 31/12/01 30/04/02 31/12/00 CAGR
Net Worth 1,197,053 515,459 14,934 16,591 43,988 44,822 191,093 41.07%
NOSH 906,858 384,671 165,934 165,912 41,498 41,502 41,500 78.33%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 31/12/01 30/04/02 31/12/00 CAGR
NP Margin -3.42% -7.18% 4.56% 5.56% 5.07% 4.25% 1.09% -
ROE -1.38% -3.04% 47.82% 64.10% 29.02% 31.68% 6.95% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 31/12/01 30/04/02 31/12/00 CAGR
RPS 38.88 56.78 94.41 115.39 606.28 804.17 2,929.97 -55.54%
EPS -1.82 -4.02 4.30 6.41 30.76 34.21 31.99 -
DPS 0.00 2.16 5.04 1.44 0.00 3.00 0.00 -
NAPS 1.32 1.34 0.09 0.10 1.06 1.08 4.6046 -20.89%
Adjusted Per Share Value based on latest NOSH - 166,476
30/04/06 30/04/05 30/04/04 30/04/03 31/12/01 30/04/02 31/12/00 CAGR
RPS 13.78 8.54 6.12 7.48 9.83 13.05 47.53 -20.72%
EPS -0.64 -0.61 0.28 0.42 0.50 0.55 0.52 -
DPS 0.00 0.32 0.33 0.09 0.00 0.05 0.00 -
NAPS 0.4679 0.2015 0.0058 0.0065 0.0172 0.0175 0.0747 41.07%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 31/12/01 30/04/02 31/12/00 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 31/12/01 30/04/02 26/12/00 -
Price 0.62 0.44 1.10 1.06 1.26 1.41 1.09 -
P/RPS 1.59 0.77 1.17 0.92 0.21 0.00 0.04 99.51%
P/EPS -34.09 -10.79 25.56 16.54 4.10 0.00 3.41 -
EY -2.93 -9.27 3.91 6.05 24.41 0.00 29.35 -
DY 0.00 4.91 4.58 1.36 0.00 0.00 0.00 -
P/NAPS 0.47 0.33 12.22 10.60 1.19 1.28 0.24 13.43%
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 31/12/01 30/04/02 31/12/00 CAGR
Date 15/06/06 27/06/05 08/06/04 06/06/03 28/02/02 26/07/02 26/02/01 -
Price 0.53 0.41 1.16 1.18 1.25 1.17 1.27 -
P/RPS 1.36 0.72 1.23 1.02 0.21 0.00 0.04 93.75%
P/EPS -29.15 -10.06 26.95 18.41 4.06 0.00 3.97 -
EY -3.43 -9.94 3.71 5.43 24.61 0.00 25.19 -
DY 0.00 5.27 4.34 1.22 0.00 0.00 0.00 -
P/NAPS 0.40 0.31 12.89 11.80 1.18 1.06 0.28 6.91%

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