[BJASSET] YoY Cumulative Quarter Result on 31-Jan-2010 [#3]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
18-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ--%
YoY- 160.07%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 251,180 273,054 0 220,124 251,907 237,231 227,404 1.94%
PBT 79,628 99,394 0 33,266 19,125 6,974 -8,134 -
Tax -6,466 -5,288 0 -4,566 -6,020 -4,902 -8,075 -4.20%
NP 73,162 94,106 0 28,700 13,105 2,072 -16,209 -
-
NP to SH 68,970 89,974 0 24,785 9,530 -2,438 -19,492 -
-
Tax Rate 8.12% 5.32% - 13.73% 31.48% 70.29% - -
Total Cost 178,018 178,948 0 191,424 238,802 235,159 243,613 -5.89%
-
Net Worth 1,835,491 1,636,903 0 1,267,035 1,241,116 1,074,525 1,178,585 8.95%
Dividend
31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 1,835,491 1,636,903 0 1,267,035 1,241,116 1,074,525 1,178,585 8.95%
NOSH 1,112,419 1,113,539 1,111,434 1,111,434 1,108,139 902,962 906,604 4.03%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 29.13% 34.46% 0.00% 13.04% 5.20% 0.87% -7.13% -
ROE 3.76% 5.50% 0.00% 1.96% 0.77% -0.23% -1.65% -
Per Share
31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 22.58 24.52 0.00 19.81 22.73 26.27 25.08 -2.01%
EPS 6.20 8.08 0.00 2.23 0.86 -0.27 -2.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.47 0.00 1.14 1.12 1.19 1.30 4.72%
Adjusted Per Share Value based on latest NOSH - 1,115,257
31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 9.82 10.67 0.00 8.60 9.85 9.27 8.89 1.94%
EPS 2.70 3.52 0.00 0.97 0.37 -0.10 -0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7175 0.6398 0.00 0.4953 0.4851 0.42 0.4607 8.95%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 30/03/12 31/03/11 31/03/10 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.88 0.83 0.54 0.49 0.28 0.60 0.48 -
P/RPS 3.90 3.38 0.00 2.47 1.23 2.28 1.91 14.81%
P/EPS 14.19 10.27 0.00 21.97 32.56 -222.22 -22.33 -
EY 7.05 9.73 0.00 4.55 3.07 -0.45 -4.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.00 0.43 0.25 0.50 0.37 7.20%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 23/05/12 19/05/11 - 18/03/10 18/03/09 07/03/08 08/03/07 -
Price 0.82 1.12 0.00 0.49 0.28 0.47 0.51 -
P/RPS 3.63 4.57 0.00 2.47 1.23 1.79 2.03 11.90%
P/EPS 13.23 13.86 0.00 21.97 32.56 -174.07 -23.72 -
EY 7.56 7.21 0.00 4.55 3.07 -0.57 -4.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.76 0.00 0.43 0.25 0.39 0.39 4.92%

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