[BJASSET] YoY Annualized Quarter Result on 31-Jul-2009 [#1]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
17-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ--%
YoY- 158.75%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 304,384 363,972 0 285,656 288,096 299,424 296,640 0.49%
PBT 132,640 137,960 0 18,636 -3,620 13,924 -17,156 -
Tax -5,348 -8,744 0 -6,008 -4,832 -5,508 -928 40.32%
NP 127,292 129,216 0 12,628 -8,452 8,416 -18,084 -
-
NP to SH 123,060 122,104 0 7,196 -12,248 3,552 -23,664 -
-
Tax Rate 4.03% 6.34% - 32.24% - 39.56% - -
Total Cost 177,092 234,756 0 273,028 296,548 291,008 314,724 -10.52%
-
Net Worth 1,816,918 1,593,145 0 1,259,300 1,213,864 1,065,600 1,192,301 8.48%
Dividend
30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 1,816,918 1,593,145 0 1,259,300 1,213,864 1,065,600 1,192,301 8.48%
NOSH 1,114,673 1,114,087 1,124,375 1,124,375 1,093,571 887,999 910,153 3.99%
Ratio Analysis
30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 41.82% 35.50% 0.00% 4.42% -2.93% 2.81% -6.10% -
ROE 6.77% 7.66% 0.00% 0.57% -1.01% 0.33% -1.98% -
Per Share
30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 27.31 32.67 0.00 25.41 26.34 33.72 32.59 -3.36%
EPS 11.04 10.96 0.00 0.64 -1.12 0.40 -2.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.43 0.00 1.12 1.11 1.20 1.31 4.31%
Adjusted Per Share Value based on latest NOSH - 1,124,375
30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 11.90 14.23 0.00 11.17 11.26 11.70 11.60 0.49%
EPS 4.81 4.77 0.00 0.28 -0.48 0.14 -0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7102 0.6227 0.00 0.4922 0.4745 0.4165 0.4661 8.48%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.78 0.62 0.47 0.40 0.42 0.59 0.47 -
P/RPS 2.86 1.90 0.00 1.57 1.59 1.75 1.44 14.19%
P/EPS 7.07 5.66 0.00 62.50 -37.50 147.50 -18.08 -
EY 14.15 17.68 0.00 1.60 -2.67 0.68 -5.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.43 0.00 0.36 0.38 0.49 0.36 5.72%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 22/11/11 15/11/10 - 17/09/09 17/09/08 12/09/07 11/09/06 -
Price 0.86 0.77 0.00 0.46 0.38 0.43 0.42 -
P/RPS 3.15 2.36 0.00 1.81 1.44 1.28 1.29 18.84%
P/EPS 7.79 7.03 0.00 71.88 -33.93 107.50 -16.15 -
EY 12.84 14.23 0.00 1.39 -2.95 0.93 -6.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.54 0.00 0.41 0.34 0.36 0.32 10.25%

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