[BJASSET] YoY Annualized Quarter Result on 31-Oct-2004 [#2]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
01-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Oct-2004 [#2]
Profit Trend
QoQ- -5.95%
YoY- 1.91%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 30/06/01 CAGR
Revenue 309,806 274,722 313,280 160,762 155,344 223,712 316,482 -0.33%
PBT 10,504 -18,544 -30,618 15,610 14,408 19,752 31,558 -15.92%
Tax -7,084 -13,242 -6,092 -8,154 -7,092 -6,832 -4,804 6.31%
NP 3,420 -31,786 -36,710 7,456 7,316 12,920 26,754 -27.70%
-
NP to SH -3,070 -36,464 -41,094 7,456 7,316 12,920 26,754 -
-
Tax Rate 67.44% - - 52.24% 49.22% 34.59% 15.22% -
Total Cost 306,386 306,508 349,990 153,306 148,028 210,792 289,728 0.88%
-
Net Worth 1,074,500 1,179,184 968,515 13,255 14,964 14,946 203,147 30.04%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 30/06/01 CAGR
Div - - - 7,157 7,182 4,782 - -
Div Payout % - - - 96.00% 98.18% 37.02% - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 30/06/01 CAGR
Net Worth 1,074,500 1,179,184 968,515 13,255 14,964 14,946 203,147 30.04%
NOSH 902,941 907,064 905,154 165,688 166,272 166,066 41,543 62.52%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 30/06/01 CAGR
NP Margin 1.10% -11.57% -11.72% 4.64% 4.71% 5.78% 8.45% -
ROE -0.29% -3.09% -4.24% 56.25% 48.89% 86.44% 13.17% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 30/06/01 CAGR
RPS 34.31 30.29 34.61 97.03 93.43 134.71 761.81 -38.67%
EPS -0.34 -4.02 -4.54 4.50 4.40 7.78 64.40 -
DPS 0.00 0.00 0.00 4.32 4.32 2.88 0.00 -
NAPS 1.19 1.30 1.07 0.08 0.09 0.09 4.89 -19.98%
Adjusted Per Share Value based on latest NOSH - 166,285
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 30/06/01 CAGR
RPS 12.11 10.74 12.25 6.28 6.07 8.74 12.37 -0.33%
EPS -0.12 -1.43 -1.61 0.29 0.29 0.51 1.05 -
DPS 0.00 0.00 0.00 0.28 0.28 0.19 0.00 -
NAPS 0.42 0.4609 0.3786 0.0052 0.0058 0.0058 0.0794 30.05%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 30/06/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 29/06/01 -
Price 0.62 0.43 0.40 1.27 1.36 1.17 0.87 -
P/RPS 1.81 1.42 1.16 1.31 1.46 0.87 0.11 55.54%
P/EPS -182.35 -10.70 -8.81 28.22 30.91 15.04 1.35 -
EY -0.55 -9.35 -11.35 3.54 3.24 6.65 74.02 -
DY 0.00 0.00 0.00 3.40 3.18 2.46 0.00 -
P/NAPS 0.52 0.33 0.37 15.88 15.11 13.00 0.18 18.21%
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 30/06/01 CAGR
Date 12/12/07 13/12/06 15/12/05 01/12/04 04/12/03 27/11/02 16/08/01 -
Price 0.62 0.41 0.34 1.29 1.24 1.22 0.96 -
P/RPS 1.81 1.35 0.98 1.33 1.33 0.91 0.13 51.49%
P/EPS -182.35 -10.20 -7.49 28.67 28.18 15.68 1.49 -
EY -0.55 -9.80 -13.35 3.49 3.55 6.38 67.08 -
DY 0.00 0.00 0.00 3.35 3.48 2.36 0.00 -
P/NAPS 0.52 0.32 0.32 16.13 13.78 13.56 0.20 16.26%

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