[BJASSET] YoY Annualized Quarter Result on 31-Jan-2009 [#3]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
18-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- -6.75%
YoY- 490.89%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 364,072 0 293,498 335,876 316,308 303,205 365,125 -0.05%
PBT 132,525 0 44,354 25,500 9,298 -10,845 5,218 87.07%
Tax -7,050 0 -6,088 -8,026 -6,536 -10,766 -4,782 7.80%
NP 125,474 0 38,266 17,473 2,762 -21,612 436 199.33%
-
NP to SH 119,965 0 33,046 12,706 -3,250 -25,989 -4,142 -
-
Tax Rate 5.32% - 13.73% 31.47% 70.29% - 91.64% -
Total Cost 238,597 0 255,232 318,402 313,545 324,817 364,689 -7.88%
-
Net Worth 1,636,903 0 1,267,035 1,241,116 1,074,525 1,178,585 1,224,523 5.78%
Dividend
31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 1,636,903 0 1,267,035 1,241,116 1,074,525 1,178,585 1,224,523 5.78%
NOSH 1,113,539 1,111,434 1,111,434 1,108,139 902,962 906,604 913,823 3.90%
Ratio Analysis
31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 34.46% 0.00% 13.04% 5.20% 0.87% -7.13% 0.12% -
ROE 7.33% 0.00% 2.61% 1.02% -0.30% -2.21% -0.34% -
Per Share
31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 32.70 0.00 26.41 30.31 35.03 33.44 39.96 -3.80%
EPS 10.77 0.00 2.97 1.15 -0.36 -2.87 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 0.00 1.14 1.12 1.19 1.30 1.34 1.80%
Adjusted Per Share Value based on latest NOSH - 1,132,083
31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 14.23 0.00 11.47 13.13 12.36 11.85 14.27 -0.05%
EPS 4.69 0.00 1.29 0.50 -0.13 -1.02 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6398 0.00 0.4953 0.4851 0.42 0.4607 0.4787 5.77%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/03/11 31/03/10 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 0.83 0.54 0.49 0.28 0.60 0.48 0.33 -
P/RPS 2.54 0.00 1.86 0.92 1.71 1.44 0.83 24.18%
P/EPS 7.70 0.00 16.48 24.42 -166.67 -16.74 -72.79 -
EY 12.98 0.00 6.07 4.10 -0.60 -5.97 -1.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.00 0.43 0.25 0.50 0.37 0.25 16.90%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 19/05/11 - 18/03/10 18/03/09 07/03/08 08/03/07 16/03/06 -
Price 1.12 0.00 0.49 0.28 0.47 0.51 0.34 -
P/RPS 3.43 0.00 1.86 0.92 1.34 1.52 0.85 31.01%
P/EPS 10.40 0.00 16.48 24.42 -130.56 -17.79 -75.00 -
EY 9.62 0.00 6.07 4.10 -0.77 -5.62 -1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.00 0.43 0.25 0.39 0.39 0.25 24.02%

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