[BJASSET] YoY 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- -108.18%
YoY- -25.99%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Quarter Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 72,224 75,041 80,047 63,201 78,229 41,819 39,619 10.51%
PBT 5,869 13,242 1,771 -4,983 -7,449 3,687 4,787 3.45%
Tax -1,357 -2,125 -2,165 -6,389 -1,443 -1,941 -2,374 -8.89%
NP 4,512 11,117 -394 -11,372 -8,892 1,746 2,413 10.98%
-
NP to SH 3,469 9,875 -2,423 -12,316 -9,775 1,746 2,413 6.23%
-
Tax Rate 23.12% 16.05% 122.25% - - 52.64% 49.59% -
Total Cost 67,712 63,924 80,441 74,573 87,121 40,073 37,206 10.48%
-
Net Worth 1,253,316 1,231,601 1,067,914 1,177,264 968,449 13,302 14,977 109.00%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div - - - - - 3,591 3,594 -
Div Payout % - - - - - 205.71% 148.97% -
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 1,253,316 1,231,601 1,067,914 1,177,264 968,449 13,302 14,977 109.00%
NOSH 1,119,032 1,109,550 897,407 905,588 905,092 166,285 166,413 37.34%
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 6.25% 14.81% -0.49% -17.99% -11.37% 4.18% 6.09% -
ROE 0.28% 0.80% -0.23% -1.05% -1.01% 13.13% 16.11% -
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 6.45 6.76 8.92 6.98 8.64 25.15 23.81 -19.54%
EPS 0.31 0.89 -0.27 -1.36 -1.08 1.05 1.45 -22.65%
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 2.82 2.93 3.13 2.47 3.06 1.63 1.55 10.47%
EPS 0.14 0.39 -0.09 -0.48 -0.38 0.07 0.09 7.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.14 0.14 -
NAPS 0.4899 0.4814 0.4174 0.4602 0.3786 0.0052 0.0059 108.72%
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 7.13 4.29 6.95 6.16 4.63 5.05 5.71 3.76%
P/EPS 148.39 32.58 -229.63 -31.62 -37.04 120.95 93.79 7.93%
EY 0.67 3.07 -0.44 -3.16 -2.70 0.83 1.07 -7.49%
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 6.97 4.14 6.95 5.87 3.93 5.13 5.21 4.96%
P/EPS 145.16 31.46 -229.63 -30.15 -31.48 122.86 85.52 9.20%
EY 0.69 3.18 -0.44 -3.32 -3.18 0.81 1.17 -8.41%
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