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

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 CAGR
Revenue 93,718 90,166 88,656 0 76,486 104,842 82,328 2.53%
PBT 6,673 20,872 33,830 0 22,738 6,788 1,722 29.97%
Tax -2,617 -3,572 -1,992 0 -1,707 -2,687 -1,360 13.50%
NP 4,056 17,300 31,838 0 21,031 4,101 362 59.62%
-
NP to SH 1,883 15,354 31,261 0 19,517 2,717 -903 -
-
Tax Rate 39.22% 17.11% 5.89% - 7.51% 39.58% 78.98% -
Total Cost 89,662 72,866 56,818 0 55,455 100,741 81,966 1.75%
-
Net Worth 2,182,064 1,835,804 1,635,361 0 1,271,393 1,267,933 1,074,570 14.69%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 2,182,064 1,835,804 1,635,361 0 1,271,393 1,267,933 1,074,570 14.69%
NOSH 1,107,647 1,112,608 1,112,491 1,115,257 1,115,257 1,132,083 902,999 4.03%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 4.33% 19.19% 35.91% 0.00% 27.50% 3.91% 0.44% -
ROE 0.09% 0.84% 1.91% 0.00% 1.54% 0.21% -0.08% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 CAGR
RPS 8.46 8.10 7.97 0.00 6.86 9.26 9.12 -1.44%
EPS 0.17 1.38 2.81 0.00 1.75 0.24 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 1.65 1.47 0.00 1.14 1.12 1.19 10.24%
Adjusted Per Share Value based on latest NOSH - 1,115,257
31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 CAGR
RPS 3.66 3.52 3.47 0.00 2.99 4.10 3.22 2.50%
EPS 0.07 0.60 1.22 0.00 0.76 0.11 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8529 0.7176 0.6392 0.00 0.497 0.4956 0.42 14.69%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 29/01/10 30/01/09 31/01/08 -
Price 0.88 0.88 0.83 0.54 0.49 0.28 0.60 -
P/RPS 10.40 10.86 10.42 0.00 7.14 3.02 6.58 9.26%
P/EPS 517.65 63.77 29.54 0.00 28.00 116.67 -600.00 -
EY 0.19 1.57 3.39 0.00 3.57 0.86 -0.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.53 0.56 0.00 0.43 0.25 0.50 -2.01%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 31/01/09 31/01/08 CAGR
Date 16/05/13 23/05/12 19/05/11 - 18/03/10 18/03/09 07/03/08 -
Price 0.89 0.82 1.12 0.00 0.49 0.28 0.47 -
P/RPS 10.52 10.12 14.05 0.00 7.14 3.02 5.16 14.78%
P/EPS 523.53 59.42 39.86 0.00 28.00 116.67 -470.00 -
EY 0.19 1.68 2.51 0.00 3.57 0.86 -0.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.76 0.00 0.43 0.25 0.39 2.80%

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