[BJASSET] YoY Cumulative 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- -208.18%
YoY- 11.27%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Cumulative Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 143,638 147,065 154,903 137,361 156,640 80,381 77,672 10.77%
PBT 10,528 12,337 5,252 -9,272 -15,309 7,805 7,204 6.52%
Tax -2,859 -3,333 -3,542 -6,621 -3,046 -4,077 -3,546 -3.52%
NP 7,669 9,004 1,710 -15,893 -18,355 3,728 3,658 13.11%
-
NP to SH 5,268 6,813 -1,535 -18,232 -20,547 3,728 3,658 6.26%
-
Tax Rate 27.16% 27.02% 67.44% - - 52.24% 49.22% -
Total Cost 135,969 138,061 153,193 153,254 174,995 76,653 74,014 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 - - - - - 3,578 3,591 -
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 0.42% 0.55% -0.14% -1.55% -2.12% 28.13% 24.44% -
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 12.82 13.17 17.16 15.14 17.31 48.51 46.71 -19.36%
EPS 0.47 0.61 -0.17 -2.01 -2.27 2.25 2.20 -22.66%
DPS 0.00 0.00 0.00 0.00 0.00 2.16 2.16 -
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 5.61 5.75 6.05 5.37 6.12 3.14 3.04 10.74%
EPS 0.21 0.27 -0.06 -0.71 -0.80 0.15 0.14 6.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.14 0.14 -
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 3.59 2.20 3.61 2.84 2.31 2.62 2.91 3.55%
P/EPS 97.87 47.54 -364.71 -21.39 -17.62 56.44 61.82 7.95%
EY 1.02 2.10 -0.27 -4.67 -5.68 1.77 1.62 -7.41%
DY 0.00 0.00 0.00 0.00 0.00 1.70 1.59 -
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 3.51 2.13 3.61 2.71 1.96 2.66 2.65 4.79%
P/EPS 95.74 45.90 -364.71 -20.40 -14.98 57.33 56.36 9.22%
EY 1.04 2.18 -0.27 -4.90 -6.68 1.74 1.77 -8.47%
DY 0.00 0.00 0.00 0.00 0.00 1.67 1.74 -
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