[BJASSET] YoY Annualized Quarter Result on 31-Jan-2007 [#3]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
08-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- 28.73%
YoY- -527.36%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 293,498 335,876 316,308 303,205 365,125 180,448 160,720 10.54%
PBT 44,354 25,500 9,298 -10,845 5,218 8,289 17,838 16.37%
Tax -6,088 -8,026 -6,536 -10,766 -4,782 -11,374 -8,944 -6.20%
NP 38,266 17,473 2,762 -21,612 436 -3,085 8,894 27.50%
-
NP to SH 33,046 12,706 -3,250 -25,989 -4,142 -3,085 8,894 24.42%
-
Tax Rate 13.73% 31.47% 70.29% - 91.64% 137.22% 50.14% -
Total Cost 255,232 318,402 313,545 324,817 364,689 183,533 151,825 9.03%
-
Net Worth 1,267,035 1,241,116 1,074,525 1,178,585 1,224,523 253,555 13,275 113.62%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div - - - - - 7,089 4,779 -
Div Payout % - - - - - 0.00% 53.73% -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 1,267,035 1,241,116 1,074,525 1,178,585 1,224,523 253,555 13,275 113.62%
NOSH 1,111,434 1,108,139 902,962 906,604 913,823 246,170 165,945 37.25%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 13.04% 5.20% 0.87% -7.13% 0.12% -1.71% 5.53% -
ROE 2.61% 1.02% -0.30% -2.21% -0.34% -1.22% 67.00% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 26.41 30.31 35.03 33.44 39.96 73.30 96.85 -19.45%
EPS 2.97 1.15 -0.36 -2.87 -0.45 -1.25 5.36 -9.36%
DPS 0.00 0.00 0.00 0.00 0.00 2.88 2.88 -
NAPS 1.14 1.12 1.19 1.30 1.34 1.03 0.08 55.64%
Adjusted Per Share Value based on latest NOSH - 899,999
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 11.47 13.13 12.36 11.85 14.27 7.05 6.28 10.55%
EPS 1.29 0.50 -0.13 -1.02 -0.16 -0.12 0.35 24.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.28 0.19 -
NAPS 0.4953 0.4851 0.42 0.4607 0.4787 0.0991 0.0052 113.55%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 0.49 0.28 0.60 0.48 0.33 1.41 1.12 -
P/RPS 1.86 0.92 1.71 1.44 0.83 1.92 1.16 8.17%
P/EPS 16.48 24.42 -166.67 -16.74 -72.79 -112.50 20.90 -3.87%
EY 6.07 4.10 -0.60 -5.97 -1.37 -0.89 4.79 4.02%
DY 0.00 0.00 0.00 0.00 0.00 2.04 2.57 -
P/NAPS 0.43 0.25 0.50 0.37 0.25 1.37 14.00 -44.00%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 18/03/10 18/03/09 07/03/08 08/03/07 16/03/06 28/03/05 05/03/04 -
Price 0.49 0.28 0.47 0.51 0.34 0.62 1.10 -
P/RPS 1.86 0.92 1.34 1.52 0.85 0.85 1.14 8.49%
P/EPS 16.48 24.42 -130.56 -17.79 -75.00 -49.47 20.52 -3.58%
EY 6.07 4.10 -0.77 -5.62 -1.33 -2.02 4.87 3.73%
DY 0.00 0.00 0.00 0.00 0.00 4.65 2.62 -
P/NAPS 0.43 0.25 0.39 0.39 0.25 0.60 13.75 -43.84%

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