[BJASSET] YoY Annualized Quarter Result on 30-Apr-2005 [#4]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
27-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
30-Apr-2005 [#4]
Profit Trend
QoQ- -408.31%
YoY- -319.62%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 31/12/01 CAGR
Revenue 310,016 388,901 352,555 218,401 156,660 191,444 251,600 3.35%
PBT 36,004 -49,994 -1,655 -7,111 15,482 18,077 17,080 12.49%
Tax -32,157 -4,928 -10,416 -8,572 -8,341 -7,442 -4,315 37.31%
NP 3,847 -54,922 -12,071 -15,683 7,141 10,635 12,765 -17.25%
-
NP to SH -2,050 -59,629 -16,491 -15,683 7,141 10,635 12,765 -
-
Tax Rate 89.32% - - - 53.88% 41.17% 25.26% -
Total Cost 306,169 443,823 364,626 234,084 149,519 180,809 238,835 3.99%
-
Net Worth 1,034,318 1,077,568 1,197,053 515,459 14,934 16,591 43,988 64.62%
Dividend
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 31/12/01 CAGR
Div - - - 8,308 8,363 2,389 - -
Div Payout % - - - 0.00% 117.11% 22.46% - -
Equity
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 31/12/01 CAGR
Net Worth 1,034,318 1,077,568 1,197,053 515,459 14,934 16,591 43,988 64.62%
NOSH 931,818 905,519 906,858 384,671 165,934 165,912 41,498 63.43%
Ratio Analysis
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 31/12/01 CAGR
NP Margin 1.24% -14.12% -3.42% -7.18% 4.56% 5.56% 5.07% -
ROE -0.20% -5.53% -1.38% -3.04% 47.82% 64.10% 29.02% -
Per Share
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 31/12/01 CAGR
RPS 33.27 42.95 38.88 56.78 94.41 115.39 606.28 -36.76%
EPS -0.22 -6.59 -1.82 -4.02 4.30 6.41 30.76 -
DPS 0.00 0.00 0.00 2.16 5.04 1.44 0.00 -
NAPS 1.11 1.19 1.32 1.34 0.09 0.10 1.06 0.73%
Adjusted Per Share Value based on latest NOSH - 817,939
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 31/12/01 CAGR
RPS 12.12 15.20 13.78 8.54 6.12 7.48 9.83 3.36%
EPS -0.08 -2.33 -0.64 -0.61 0.28 0.42 0.50 -
DPS 0.00 0.00 0.00 0.32 0.33 0.09 0.00 -
NAPS 0.4043 0.4212 0.4679 0.2015 0.0058 0.0065 0.0172 64.61%
Price Multiplier on Financial Quarter End Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 31/12/01 CAGR
Date 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 31/12/01 -
Price 0.49 0.56 0.62 0.44 1.10 1.06 1.26 -
P/RPS 1.47 1.30 1.59 0.77 1.17 0.92 0.21 35.96%
P/EPS -222.73 -8.50 -34.09 -10.79 25.56 16.54 4.10 -
EY -0.45 -11.76 -2.93 -9.27 3.91 6.05 24.41 -
DY 0.00 0.00 0.00 4.91 4.58 1.36 0.00 -
P/NAPS 0.44 0.47 0.47 0.33 12.22 10.60 1.19 -14.53%
Price Multiplier on Announcement Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 31/12/01 CAGR
Date 18/06/08 19/06/07 15/06/06 27/06/05 08/06/04 06/06/03 28/02/02 -
Price 0.39 0.54 0.53 0.41 1.16 1.18 1.25 -
P/RPS 1.17 1.26 1.36 0.72 1.23 1.02 0.21 31.14%
P/EPS -177.27 -8.20 -29.15 -10.06 26.95 18.41 4.06 -
EY -0.56 -12.19 -3.43 -9.94 3.71 5.43 24.61 -
DY 0.00 0.00 0.00 5.27 4.34 1.22 0.00 -
P/NAPS 0.35 0.45 0.40 0.31 12.89 11.80 1.18 -17.45%

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