[BJASSET] YoY Quarter Result on 30-Sep-2011 [#1]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -84.47%
YoY- 0.78%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 CAGR
Revenue 97,332 100,738 81,009 76,096 90,993 0 71,414 6.17%
PBT 9,843 21,065 25,935 33,160 34,490 0 4,659 15.56%
Tax -1,522 -2,363 -1,690 -1,337 -2,186 0 -1,502 0.25%
NP 8,321 18,702 24,245 31,823 32,304 0 3,157 20.61%
-
NP to SH 7,136 16,997 22,853 30,765 30,526 0 1,799 30.54%
-
Tax Rate 15.46% 11.22% 6.52% 4.03% 6.34% - 32.24% -
Total Cost 89,011 82,036 56,764 44,273 58,689 0 68,257 5.26%
-
Net Worth 2,096,200 2,221,830 1,928,570 1,816,918 1,593,145 0 1,259,300 10.35%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 CAGR
Net Worth 2,096,200 2,221,830 1,928,570 1,816,918 1,593,145 0 1,259,300 10.35%
NOSH 1,115,000 1,110,915 1,114,780 1,114,673 1,114,087 1,124,375 1,124,375 -0.16%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 CAGR
NP Margin 8.55% 18.56% 29.93% 41.82% 35.50% 0.00% 4.42% -
ROE 0.34% 0.77% 1.18% 1.69% 1.92% 0.00% 0.14% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 CAGR
RPS 8.73 9.07 7.27 6.83 8.17 0.00 6.35 6.35%
EPS 0.64 1.53 2.05 2.76 2.74 0.00 0.16 30.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 2.00 1.73 1.63 1.43 0.00 1.12 10.53%
Adjusted Per Share Value based on latest NOSH - 1,114,673
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 CAGR
RPS 3.80 3.94 3.17 2.97 3.56 0.00 2.79 6.15%
EPS 0.28 0.66 0.89 1.20 1.19 0.00 0.07 30.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8194 0.8685 0.7539 0.7102 0.6227 0.00 0.4922 10.36%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 31/07/09 -
Price 0.95 0.845 0.90 0.78 0.62 0.47 0.40 -
P/RPS 10.88 9.32 12.39 11.43 7.59 0.00 6.30 11.14%
P/EPS 148.44 55.23 43.90 28.26 22.63 0.00 250.00 -9.59%
EY 0.67 1.81 2.28 3.54 4.42 0.00 0.40 10.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.42 0.52 0.48 0.43 0.00 0.36 6.96%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/07/09 CAGR
Date 07/11/14 13/11/13 22/11/12 22/11/11 15/11/10 - 17/09/09 -
Price 0.95 0.885 0.90 0.86 0.77 0.00 0.46 -
P/RPS 10.88 9.76 12.39 12.60 9.43 0.00 7.24 8.19%
P/EPS 148.44 57.84 43.90 31.16 28.10 0.00 287.50 -12.00%
EY 0.67 1.73 2.28 3.21 3.56 0.00 0.35 13.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.44 0.52 0.53 0.54 0.00 0.41 4.31%

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