[BJASSET] YoY Annualized Quarter Result on 31-Jan-2006 [#3]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
16-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jan-2006 [#3]
Profit Trend
QoQ- 89.92%
YoY- -34.27%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 335,876 316,308 303,205 365,125 180,448 160,720 201,170 8.91%
PBT 25,500 9,298 -10,845 5,218 8,289 17,838 19,209 4.83%
Tax -8,026 -6,536 -10,766 -4,782 -11,374 -8,944 -7,360 1.45%
NP 17,473 2,762 -21,612 436 -3,085 8,894 11,849 6.68%
-
NP to SH 12,706 -3,250 -25,989 -4,142 -3,085 8,894 11,849 1.16%
-
Tax Rate 31.47% 70.29% - 91.64% 137.22% 50.14% 38.32% -
Total Cost 318,402 313,545 324,817 364,689 183,533 151,825 189,321 9.04%
-
Net Worth 1,241,116 1,074,525 1,178,585 1,224,523 253,555 13,275 14,950 108.72%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div - - - - 7,089 4,779 3,189 -
Div Payout % - - - - 0.00% 53.73% 26.92% -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 1,241,116 1,074,525 1,178,585 1,224,523 253,555 13,275 14,950 108.72%
NOSH 1,108,139 902,962 906,604 913,823 246,170 165,945 166,112 37.16%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 5.20% 0.87% -7.13% 0.12% -1.71% 5.53% 5.89% -
ROE 1.02% -0.30% -2.21% -0.34% -1.22% 67.00% 79.26% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 30.31 35.03 33.44 39.96 73.30 96.85 121.11 -20.59%
EPS 1.15 -0.36 -2.87 -0.45 -1.25 5.36 7.13 -26.20%
DPS 0.00 0.00 0.00 0.00 2.88 2.88 1.92 -
NAPS 1.12 1.19 1.30 1.34 1.03 0.08 0.09 52.17%
Adjusted Per Share Value based on latest NOSH - 903,626
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 13.13 12.36 11.85 14.27 7.05 6.28 7.86 8.91%
EPS 0.50 -0.13 -1.02 -0.16 -0.12 0.35 0.46 1.39%
DPS 0.00 0.00 0.00 0.00 0.28 0.19 0.12 -
NAPS 0.4851 0.42 0.4607 0.4787 0.0991 0.0052 0.0058 108.98%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 -
Price 0.28 0.60 0.48 0.33 1.41 1.12 1.22 -
P/RPS 0.92 1.71 1.44 0.83 1.92 1.16 1.01 -1.54%
P/EPS 24.42 -166.67 -16.74 -72.79 -112.50 20.90 17.10 6.11%
EY 4.10 -0.60 -5.97 -1.37 -0.89 4.79 5.85 -5.74%
DY 0.00 0.00 0.00 0.00 2.04 2.57 1.57 -
P/NAPS 0.25 0.50 0.37 0.25 1.37 14.00 13.56 -48.57%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 18/03/09 07/03/08 08/03/07 16/03/06 28/03/05 05/03/04 07/03/03 -
Price 0.28 0.47 0.51 0.34 0.62 1.10 1.08 -
P/RPS 0.92 1.34 1.52 0.85 0.85 1.14 0.89 0.55%
P/EPS 24.42 -130.56 -17.79 -75.00 -49.47 20.52 15.14 8.28%
EY 4.10 -0.77 -5.62 -1.33 -2.02 4.87 6.60 -7.62%
DY 0.00 0.00 0.00 0.00 4.65 2.62 1.78 -
P/NAPS 0.25 0.39 0.39 0.25 0.60 13.75 12.00 -47.51%

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