[BJASSET] YoY Cumulative Quarter Result on 31-Jan-2007 [#3]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
08-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- -6.91%
YoY- -527.36%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Cumulative Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 220,124 251,907 237,231 227,404 273,844 135,336 120,540 10.54%
PBT 33,266 19,125 6,974 -8,134 3,914 6,217 13,379 16.37%
Tax -4,566 -6,020 -4,902 -8,075 -3,587 -8,531 -6,708 -6.20%
NP 28,700 13,105 2,072 -16,209 327 -2,314 6,671 27.50%
-
NP to SH 24,785 9,530 -2,438 -19,492 -3,107 -2,314 6,671 24.42%
-
Tax Rate 13.73% 31.48% 70.29% - 91.65% 137.22% 50.14% -
Total Cost 191,424 238,802 235,159 243,613 273,517 137,650 113,869 9.03%
-
Net Worth 1,267,035 1,241,116 1,074,525 1,178,585 1,224,523 253,555 13,275 113.62%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div - - - - - 5,317 3,584 -
Div Payout % - - - - - 0.00% 53.73% -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 1,267,035 1,241,116 1,074,525 1,178,585 1,224,523 253,555 13,275 113.62%
NOSH 1,111,434 1,108,139 902,962 906,604 913,823 246,170 165,945 37.25%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 13.04% 5.20% 0.87% -7.13% 0.12% -1.71% 5.53% -
ROE 1.96% 0.77% -0.23% -1.65% -0.25% -0.91% 50.25% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 19.81 22.73 26.27 25.08 29.97 54.98 72.64 -19.45%
EPS 2.23 0.86 -0.27 -2.15 -0.34 -0.94 4.02 -9.34%
DPS 0.00 0.00 0.00 0.00 0.00 2.16 2.16 -
NAPS 1.14 1.12 1.19 1.30 1.34 1.03 0.08 55.64%
Adjusted Per Share Value based on latest NOSH - 899,999
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 8.60 9.85 9.27 8.89 10.70 5.29 4.71 10.54%
EPS 0.97 0.37 -0.10 -0.76 -0.12 -0.09 0.26 24.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.21 0.14 -
NAPS 0.4953 0.4851 0.42 0.4607 0.4787 0.0991 0.0052 113.55%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 0.49 0.28 0.60 0.48 0.33 1.41 1.12 -
P/RPS 2.47 1.23 2.28 1.91 1.10 2.56 1.54 8.18%
P/EPS 21.97 32.56 -222.22 -22.33 -97.06 -150.00 27.86 -3.87%
EY 4.55 3.07 -0.45 -4.48 -1.03 -0.67 3.59 4.02%
DY 0.00 0.00 0.00 0.00 0.00 1.53 1.93 -
P/NAPS 0.43 0.25 0.50 0.37 0.25 1.37 14.00 -44.00%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 18/03/10 18/03/09 07/03/08 08/03/07 16/03/06 28/03/05 05/03/04 -
Price 0.49 0.28 0.47 0.51 0.34 0.62 1.10 -
P/RPS 2.47 1.23 1.79 2.03 1.13 1.13 1.51 8.53%
P/EPS 21.97 32.56 -174.07 -23.72 -100.00 -65.96 27.36 -3.58%
EY 4.55 3.07 -0.57 -4.22 -1.00 -1.52 3.65 3.73%
DY 0.00 0.00 0.00 0.00 0.00 3.48 1.96 -
P/NAPS 0.43 0.25 0.39 0.39 0.25 0.60 13.75 -43.84%

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