[BJASSET] YoY Annualized Quarter Result on 30-Apr-2006 [#4]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
15-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
30-Apr-2006 [#4]
Profit Trend
QoQ- -298.08%
YoY- -5.15%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Revenue 371,584 310,016 388,901 352,555 218,401 156,660 191,444 9.68%
PBT 314,912 36,004 -49,994 -1,655 -7,111 15,482 18,077 48.94%
Tax -73,933 -32,157 -4,928 -10,416 -8,572 -8,341 -7,442 37.72%
NP 240,979 3,847 -54,922 -12,071 -15,683 7,141 10,635 54.50%
-
NP to SH 235,673 -2,050 -59,629 -16,491 -15,683 7,141 10,635 54.02%
-
Tax Rate 23.48% 89.32% - - - 53.88% 41.17% -
Total Cost 130,605 306,169 443,823 364,626 234,084 149,519 180,809 -4.43%
-
Net Worth 1,480,609 1,034,318 1,077,568 1,197,053 515,459 14,934 16,591 87.04%
Dividend
30/06/10 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Div 16,698 - - - 8,308 8,363 2,389 31.13%
Div Payout % 7.09% - - - 0.00% 117.11% 22.46% -
Equity
30/06/10 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Net Worth 1,480,609 1,034,318 1,077,568 1,197,053 515,459 14,934 16,591 87.04%
NOSH 1,113,240 931,818 905,519 906,858 384,671 165,934 165,912 30.39%
Ratio Analysis
30/06/10 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
NP Margin 64.85% 1.24% -14.12% -3.42% -7.18% 4.56% 5.56% -
ROE 15.92% -0.20% -5.53% -1.38% -3.04% 47.82% 64.10% -
Per Share
30/06/10 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 33.38 33.27 42.95 38.88 56.78 94.41 115.39 -15.88%
EPS 21.17 -0.22 -6.59 -1.82 -4.02 4.30 6.41 18.12%
DPS 1.50 0.00 0.00 0.00 2.16 5.04 1.44 0.57%
NAPS 1.33 1.11 1.19 1.32 1.34 0.09 0.10 43.44%
Adjusted Per Share Value based on latest NOSH - 905,350
30/06/10 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 14.52 12.12 15.20 13.78 8.54 6.12 7.48 9.68%
EPS 9.21 -0.08 -2.33 -0.64 -0.61 0.28 0.42 53.80%
DPS 0.65 0.00 0.00 0.00 0.32 0.33 0.09 31.73%
NAPS 0.5788 0.4043 0.4212 0.4679 0.2015 0.0058 0.0065 86.98%
Price Multiplier on Financial Quarter End Date
30/06/10 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 30/06/10 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 -
Price 0.50 0.49 0.56 0.62 0.44 1.10 1.06 -
P/RPS 1.50 1.47 1.30 1.59 0.77 1.17 0.92 7.05%
P/EPS 2.36 -222.73 -8.50 -34.09 -10.79 25.56 16.54 -23.77%
EY 42.34 -0.45 -11.76 -2.93 -9.27 3.91 6.05 31.16%
DY 3.00 0.00 0.00 0.00 4.91 4.58 1.36 11.66%
P/NAPS 0.38 0.44 0.47 0.47 0.33 12.22 10.60 -37.12%
Price Multiplier on Announcement Date
30/06/10 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 25/08/10 18/06/08 19/06/07 15/06/06 27/06/05 08/06/04 06/06/03 -
Price 0.62 0.39 0.54 0.53 0.41 1.16 1.18 -
P/RPS 1.86 1.17 1.26 1.36 0.72 1.23 1.02 8.73%
P/EPS 2.93 -177.27 -8.20 -29.15 -10.06 26.95 18.41 -22.60%
EY 34.15 -0.56 -12.19 -3.43 -9.94 3.71 5.43 29.22%
DY 2.42 0.00 0.00 0.00 5.27 4.34 1.22 10.01%
P/NAPS 0.47 0.35 0.45 0.40 0.31 12.89 11.80 -36.19%

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