[BJASSET] YoY TTM Result on 30-Apr-2003 [#4]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
06-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
30-Apr-2003 [#4]
Profit Trend
QoQ- 20.51%
YoY- 1180.79%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
TTM Result
30/04/06 30/04/05 30/04/04 30/04/03 31/12/01 30/04/02 31/12/00 CAGR
Revenue 370,699 203,851 156,660 191,444 93,359 128,393 1,215,953 -19.97%
PBT -1,984 -7,108 15,475 18,077 1,301 2,591 28,538 -
Tax -10,814 -8,702 -8,373 -7,442 566 -1,096 -15,262 -6.25%
NP -12,798 -15,810 7,102 10,635 1,867 1,495 13,276 -
-
NP to SH -17,321 -15,810 7,102 10,635 -612 -984 13,276 -
-
Tax Rate - - 54.11% 41.17% -43.50% 42.30% 53.48% -
Total Cost 383,497 219,661 149,558 180,809 91,492 126,898 1,202,677 -19.29%
-
Net Worth 1,195,062 891,553 14,919 16,647 44,015 45,466 191,073 41.03%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 31/12/01 30/04/02 31/12/00 CAGR
Div - 3,591 8,368 2,392 - - - -
Div Payout % - 0.00% 117.84% 22.49% - - - -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 31/12/01 30/04/02 31/12/00 CAGR
Net Worth 1,195,062 891,553 14,919 16,647 44,015 45,466 191,073 41.03%
NOSH 905,350 817,939 165,769 166,476 41,524 41,333 41,496 78.28%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 31/12/01 30/04/02 31/12/00 CAGR
NP Margin -3.45% -7.76% 4.53% 5.56% 2.00% 1.16% 1.09% -
ROE -1.45% -1.77% 47.60% 63.88% -1.39% -2.16% 6.95% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 31/12/01 30/04/02 31/12/00 CAGR
RPS 40.95 24.92 94.50 115.00 224.83 310.63 2,930.27 -55.11%
EPS -1.91 -1.93 4.28 6.39 -1.47 -2.38 31.99 -
DPS 0.00 0.44 5.04 1.44 0.00 0.00 0.00 -
NAPS 1.32 1.09 0.09 0.10 1.06 1.10 4.6046 -20.89%
Adjusted Per Share Value based on latest NOSH - 166,476
30/04/06 30/04/05 30/04/04 30/04/03 31/12/01 30/04/02 31/12/00 CAGR
RPS 14.49 7.97 6.12 7.48 3.65 5.02 47.53 -19.97%
EPS -0.68 -0.62 0.28 0.42 -0.02 -0.04 0.52 -
DPS 0.00 0.14 0.33 0.09 0.00 0.00 0.00 -
NAPS 0.4671 0.3485 0.0058 0.0065 0.0172 0.0178 0.0747 41.03%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 31/12/01 30/04/02 31/12/00 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 31/12/01 30/04/02 26/12/00 -
Price 0.62 0.44 1.10 1.06 1.26 1.41 1.09 -
P/RPS 1.51 1.77 1.16 0.92 0.56 0.45 0.04 97.59%
P/EPS -32.41 -22.76 25.68 16.59 -85.49 -59.23 3.41 -
EY -3.09 -4.39 3.89 6.03 -1.17 -1.69 29.35 -
DY 0.00 1.00 4.58 1.36 0.00 0.00 0.00 -
P/NAPS 0.47 0.40 12.22 10.60 1.19 1.28 0.24 13.43%
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 31/12/01 30/04/02 31/12/00 CAGR
Date 15/06/06 27/06/05 08/06/04 06/06/03 - - 26/02/01 -
Price 0.53 0.41 1.16 1.18 0.00 0.00 1.27 -
P/RPS 1.29 1.65 1.23 1.03 0.00 0.00 0.04 91.84%
P/EPS -27.70 -21.21 27.08 18.47 0.00 0.00 3.97 -
EY -3.61 -4.71 3.69 5.41 0.00 0.00 25.19 -
DY 0.00 1.07 4.34 1.22 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 12.89 11.80 0.00 0.00 0.28 6.91%

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