[BJASSET] YoY Annualized Quarter Result on 31-Oct-2006 [#2]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
13-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- -54.09%
YoY- 11.27%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 287,276 294,130 309,806 274,722 313,280 160,762 155,344 10.77%
PBT 21,056 24,674 10,504 -18,544 -30,618 15,610 14,408 6.52%
Tax -5,718 -6,666 -7,084 -13,242 -6,092 -8,154 -7,092 -3.52%
NP 15,338 18,008 3,420 -31,786 -36,710 7,456 7,316 13.11%
-
NP to SH 10,536 13,626 -3,070 -36,464 -41,094 7,456 7,316 6.26%
-
Tax Rate 27.16% 27.02% 67.44% - - 52.24% 49.22% -
Total Cost 271,938 276,122 306,386 306,508 349,990 153,306 148,028 10.65%
-
Net Worth 1,255,353 1,239,742 1,074,500 1,179,184 968,515 13,255 14,964 109.08%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div - - - - - 7,157 7,182 -
Div Payout % - - - - - 96.00% 98.18% -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 1,255,353 1,239,742 1,074,500 1,179,184 968,515 13,255 14,964 109.08%
NOSH 1,120,851 1,116,885 902,941 907,064 905,154 165,688 166,272 37.40%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 5.34% 6.12% 1.10% -11.57% -11.72% 4.64% 4.71% -
ROE 0.84% 1.10% -0.29% -3.09% -4.24% 56.25% 48.89% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 25.63 26.33 34.31 30.29 34.61 97.03 93.43 -19.37%
EPS 0.94 1.22 -0.34 -4.02 -4.54 4.50 4.40 -22.66%
DPS 0.00 0.00 0.00 0.00 0.00 4.32 4.32 -
NAPS 1.12 1.11 1.19 1.30 1.07 0.08 0.09 52.17%
Adjusted Per Share Value based on latest NOSH - 905,588
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 11.23 11.50 12.11 10.74 12.25 6.28 6.07 10.78%
EPS 0.41 0.53 -0.12 -1.43 -1.61 0.29 0.29 5.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.28 0.28 -
NAPS 0.4907 0.4846 0.42 0.4609 0.3786 0.0052 0.0058 109.38%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 0.46 0.29 0.62 0.43 0.40 1.27 1.36 -
P/RPS 1.79 1.10 1.81 1.42 1.16 1.31 1.46 3.45%
P/EPS 48.94 23.77 -182.35 -10.70 -8.81 28.22 30.91 7.95%
EY 2.04 4.21 -0.55 -9.35 -11.35 3.54 3.24 -7.41%
DY 0.00 0.00 0.00 0.00 0.00 3.40 3.18 -
P/NAPS 0.41 0.26 0.52 0.33 0.37 15.88 15.11 -45.15%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 04/12/09 03/12/08 12/12/07 13/12/06 15/12/05 01/12/04 04/12/03 -
Price 0.45 0.28 0.62 0.41 0.34 1.29 1.24 -
P/RPS 1.76 1.06 1.81 1.35 0.98 1.33 1.33 4.77%
P/EPS 47.87 22.95 -182.35 -10.20 -7.49 28.67 28.18 9.22%
EY 2.09 4.36 -0.55 -9.80 -13.35 3.49 3.55 -8.44%
DY 0.00 0.00 0.00 0.00 0.00 3.35 3.48 -
P/NAPS 0.40 0.25 0.52 0.32 0.32 16.13 13.78 -44.53%

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