[BJASSET] YoY Annualized Quarter Result on 31-Jan-2003 [#3]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
07-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jan-2003 [#3]
Profit Trend
QoQ- -8.29%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/06 31/01/05 31/01/04 31/01/03 30/09/01 31/01/02 30/09/00 CAGR
Revenue 365,125 180,448 160,720 201,170 247,077 0 1,187,532 -19.81%
PBT 5,218 8,289 17,838 19,209 24,726 0 27,114 -26.55%
Tax -4,782 -11,374 -8,944 -7,360 -4,402 0 -14,553 -18.81%
NP 436 -3,085 8,894 11,849 20,324 0 12,561 -46.70%
-
NP to SH -4,142 -3,085 8,894 11,849 20,324 0 12,561 -
-
Tax Rate 91.64% 137.22% 50.14% 38.32% 17.80% - 53.67% -
Total Cost 364,689 183,533 151,825 189,321 226,753 0 1,174,970 -19.67%
-
Net Worth 1,224,523 253,555 13,275 14,950 205,010 0 189,183 41.87%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 30/09/01 31/01/02 30/09/00 CAGR
Div - 7,089 4,779 3,189 - - - -
Div Payout % - 0.00% 53.73% 26.92% - - - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 30/09/01 31/01/02 30/09/00 CAGR
Net Worth 1,224,523 253,555 13,275 14,950 205,010 0 189,183 41.87%
NOSH 913,823 246,170 165,945 166,112 41,500 41,498 41,502 78.43%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 30/09/01 31/01/02 30/09/00 CAGR
NP Margin 0.12% -1.71% 5.53% 5.89% 8.23% 0.00% 1.06% -
ROE -0.34% -1.22% 67.00% 79.26% 9.91% 0.00% 6.64% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 30/09/01 31/01/02 30/09/00 CAGR
RPS 39.96 73.30 96.85 121.11 595.37 0.00 2,861.37 -55.06%
EPS -0.45 -1.25 5.36 7.13 48.97 0.00 30.27 -
DPS 0.00 2.88 2.88 1.92 0.00 0.00 0.00 -
NAPS 1.34 1.03 0.08 0.09 4.94 0.00 4.5584 -20.48%
Adjusted Per Share Value based on latest NOSH - 166,232
31/01/06 31/01/05 31/01/04 31/01/03 30/09/01 31/01/02 30/09/00 CAGR
RPS 14.27 7.05 6.28 7.86 9.66 0.00 46.42 -19.82%
EPS -0.16 -0.12 0.35 0.46 0.79 0.00 0.49 -
DPS 0.00 0.28 0.19 0.12 0.00 0.00 0.00 -
NAPS 0.4787 0.0991 0.0052 0.0058 0.0801 0.00 0.0739 41.89%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 30/09/01 31/01/02 30/09/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 28/09/01 31/01/02 29/09/00 -
Price 0.33 1.41 1.12 1.22 0.89 1.25 1.00 -
P/RPS 0.83 1.92 1.16 1.01 0.15 0.00 0.03 86.22%
P/EPS -72.79 -112.50 20.90 17.10 1.82 0.00 3.30 -
EY -1.37 -0.89 4.79 5.85 55.03 0.00 30.27 -
DY 0.00 2.04 2.57 1.57 0.00 0.00 0.00 -
P/NAPS 0.25 1.37 14.00 13.56 0.18 0.00 0.22 2.42%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 30/09/01 31/01/02 30/09/00 CAGR
Date 16/03/06 28/03/05 05/03/04 07/03/03 12/11/01 - 23/11/00 -
Price 0.34 0.62 1.10 1.08 1.17 0.00 1.04 -
P/RPS 0.85 0.85 1.14 0.89 0.20 0.00 0.04 77.24%
P/EPS -75.00 -49.47 20.52 15.14 2.39 0.00 3.44 -
EY -1.33 -2.02 4.87 6.60 41.86 0.00 29.10 -
DY 0.00 4.65 2.62 1.78 0.00 0.00 0.00 -
P/NAPS 0.25 0.60 13.75 12.00 0.24 0.00 0.23 1.57%

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