[BJASSET] YoY Cumulative Quarter Result on 31-Jan-2009 [#3]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
18-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- 39.88%
YoY- 490.89%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 273,054 0 220,124 251,907 237,231 227,404 273,844 -0.05%
PBT 99,394 0 33,266 19,125 6,974 -8,134 3,914 87.07%
Tax -5,288 0 -4,566 -6,020 -4,902 -8,075 -3,587 7.80%
NP 94,106 0 28,700 13,105 2,072 -16,209 327 199.33%
-
NP to SH 89,974 0 24,785 9,530 -2,438 -19,492 -3,107 -
-
Tax Rate 5.32% - 13.73% 31.48% 70.29% - 91.65% -
Total Cost 178,948 0 191,424 238,802 235,159 243,613 273,517 -7.88%
-
Net Worth 1,636,903 0 1,267,035 1,241,116 1,074,525 1,178,585 1,224,523 5.78%
Dividend
31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 1,636,903 0 1,267,035 1,241,116 1,074,525 1,178,585 1,224,523 5.78%
NOSH 1,113,539 1,111,434 1,111,434 1,108,139 902,962 906,604 913,823 3.90%
Ratio Analysis
31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 34.46% 0.00% 13.04% 5.20% 0.87% -7.13% 0.12% -
ROE 5.50% 0.00% 1.96% 0.77% -0.23% -1.65% -0.25% -
Per Share
31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 24.52 0.00 19.81 22.73 26.27 25.08 29.97 -3.81%
EPS 8.08 0.00 2.23 0.86 -0.27 -2.15 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 0.00 1.14 1.12 1.19 1.30 1.34 1.80%
Adjusted Per Share Value based on latest NOSH - 1,132,083
31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 10.67 0.00 8.60 9.85 9.27 8.89 10.70 -0.05%
EPS 3.52 0.00 0.97 0.37 -0.10 -0.76 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6398 0.00 0.4953 0.4851 0.42 0.4607 0.4787 5.77%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/03/11 31/03/10 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 0.83 0.54 0.49 0.28 0.60 0.48 0.33 -
P/RPS 3.38 0.00 2.47 1.23 2.28 1.91 1.10 24.27%
P/EPS 10.27 0.00 21.97 32.56 -222.22 -22.33 -97.06 -
EY 9.73 0.00 4.55 3.07 -0.45 -4.48 -1.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.00 0.43 0.25 0.50 0.37 0.25 16.90%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 19/05/11 - 18/03/10 18/03/09 07/03/08 08/03/07 16/03/06 -
Price 1.12 0.00 0.49 0.28 0.47 0.51 0.34 -
P/RPS 4.57 0.00 2.47 1.23 1.79 2.03 1.13 31.07%
P/EPS 13.86 0.00 21.97 32.56 -174.07 -23.72 -100.00 -
EY 7.21 0.00 4.55 3.07 -0.57 -4.22 -1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.00 0.43 0.25 0.39 0.39 0.25 24.02%

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