[BJASSET] YoY Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
15-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -87.05%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 CAGR
Revenue 100,738 81,009 76,096 90,993 0 71,414 72,024 6.70%
PBT 21,065 25,935 33,160 34,490 0 4,659 -905 -
Tax -2,363 -1,690 -1,337 -2,186 0 -1,502 -1,208 13.85%
NP 18,702 24,245 31,823 32,304 0 3,157 -2,113 -
-
NP to SH 16,997 22,853 30,765 30,526 0 1,799 -3,062 -
-
Tax Rate 11.22% 6.52% 4.03% 6.34% - 32.24% - -
Total Cost 82,036 56,764 44,273 58,689 0 68,257 74,137 1.97%
-
Net Worth 2,221,830 1,928,570 1,816,918 1,593,145 0 1,259,300 1,213,864 12.40%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 CAGR
Net Worth 2,221,830 1,928,570 1,816,918 1,593,145 0 1,259,300 1,213,864 12.40%
NOSH 1,110,915 1,114,780 1,114,673 1,114,087 1,124,375 1,124,375 1,093,571 0.30%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 CAGR
NP Margin 18.56% 29.93% 41.82% 35.50% 0.00% 4.42% -2.93% -
ROE 0.77% 1.18% 1.69% 1.92% 0.00% 0.14% -0.25% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 CAGR
RPS 9.07 7.27 6.83 8.17 0.00 6.35 6.59 6.37%
EPS 1.53 2.05 2.76 2.74 0.00 0.16 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.73 1.63 1.43 0.00 1.12 1.11 12.06%
Adjusted Per Share Value based on latest NOSH - 1,114,087
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 CAGR
RPS 3.94 3.17 2.97 3.56 0.00 2.79 2.82 6.68%
EPS 0.66 0.89 1.20 1.19 0.00 0.07 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8685 0.7539 0.7102 0.6227 0.00 0.4922 0.4745 12.40%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 -
Price 0.845 0.90 0.78 0.62 0.47 0.40 0.42 -
P/RPS 9.32 12.39 11.43 7.59 0.00 6.30 6.38 7.60%
P/EPS 55.23 43.90 28.26 22.63 0.00 250.00 -150.00 -
EY 1.81 2.28 3.54 4.42 0.00 0.40 -0.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.52 0.48 0.43 0.00 0.36 0.38 1.95%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 CAGR
Date 13/11/13 22/11/12 22/11/11 15/11/10 - 17/09/09 17/09/08 -
Price 0.885 0.90 0.86 0.77 0.00 0.46 0.38 -
P/RPS 9.76 12.39 12.60 9.43 0.00 7.24 5.77 10.70%
P/EPS 57.84 43.90 31.16 28.10 0.00 287.50 -135.71 -
EY 1.73 2.28 3.21 3.56 0.00 0.35 -0.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.52 0.53 0.54 0.00 0.41 0.34 5.11%

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