[BJASSET] YoY Quarter Result on 31-Oct-2009 [#2]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
04-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ--%
YoY- -64.87%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 84,918 93,405 0 72,224 75,041 80,047 63,201 5.87%
PBT 25,596 31,074 0 5,869 13,242 1,771 -4,983 -
Tax -1,557 -1,110 0 -1,357 -2,125 -2,165 -6,389 -23.89%
NP 24,039 29,964 0 4,512 11,117 -394 -11,372 -
-
NP to SH 22,851 28,187 0 3,469 9,875 -2,423 -12,316 -
-
Tax Rate 6.08% 3.57% - 23.12% 16.05% 122.25% - -
Total Cost 60,879 63,441 0 67,712 63,924 80,441 74,573 -3.84%
-
Net Worth 1,828,080 1,604,319 0 1,253,316 1,231,601 1,067,914 1,177,264 8.88%
Dividend
31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 1,828,080 1,604,319 0 1,253,316 1,231,601 1,067,914 1,177,264 8.88%
NOSH 1,114,682 1,114,110 1,119,032 1,119,032 1,109,550 897,407 905,588 4.10%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 28.31% 32.08% 0.00% 6.25% 14.81% -0.49% -17.99% -
ROE 1.25% 1.76% 0.00% 0.28% 0.80% -0.23% -1.05% -
Per Share
31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 7.62 8.38 0.00 6.45 6.76 8.92 6.98 1.71%
EPS 2.05 2.53 0.00 0.31 0.89 -0.27 -1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.44 0.00 1.12 1.11 1.19 1.30 4.59%
Adjusted Per Share Value based on latest NOSH - 1,119,032
31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 3.32 3.65 0.00 2.82 2.93 3.13 2.47 5.88%
EPS 0.89 1.10 0.00 0.14 0.39 -0.09 -0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7146 0.6271 0.00 0.4899 0.4814 0.4174 0.4602 8.88%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 30/12/11 30/12/10 31/12/09 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.83 0.78 0.43 0.46 0.29 0.62 0.43 -
P/RPS 10.90 9.30 0.00 7.13 4.29 6.95 6.16 11.67%
P/EPS 40.49 30.83 0.00 148.39 32.58 -229.63 -31.62 -
EY 2.47 3.24 0.00 0.67 3.07 -0.44 -3.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.54 0.00 0.41 0.26 0.52 0.33 8.78%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 15/02/12 22/02/11 - 04/12/09 03/12/08 12/12/07 13/12/06 -
Price 0.87 0.80 0.00 0.45 0.28 0.62 0.41 -
P/RPS 11.42 9.54 0.00 6.97 4.14 6.95 5.87 13.73%
P/EPS 42.44 31.62 0.00 145.16 31.46 -229.63 -30.15 -
EY 2.36 3.16 0.00 0.69 3.18 -0.44 -3.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.00 0.40 0.25 0.52 0.32 10.25%

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