[BJASSET] YoY TTM Result on 31-Jan-2007 [#3]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
08-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- -124.62%
YoY- -103.01%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
TTM Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 148,710 324,692 397,672 305,929 360,689 171,456 171,576 -2.35%
PBT 28,607 48,155 -17,461 -13,889 -9,554 8,313 17,049 9.00%
Tax -3,064 -33,275 -21,396 -15,445 -3,615 -10,196 -8,630 -15.83%
NP 25,543 14,880 -38,857 -29,334 -13,169 -1,883 8,419 20.29%
-
NP to SH 22,986 9,918 -44,793 -33,706 -16,603 -1,883 8,419 18.20%
-
Tax Rate 10.71% 69.10% - - - 122.65% 50.62% -
Total Cost 123,167 309,812 436,529 335,263 373,858 173,339 163,157 -4.57%
-
Net Worth 1,271,393 1,267,933 1,074,570 1,169,999 1,210,860 414,883 13,243 113.83%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div - - - - - 3,591 3,594 -
Div Payout % - - - - - 0.00% 42.70% -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 1,271,393 1,267,933 1,074,570 1,169,999 1,210,860 414,883 13,243 113.83%
NOSH 1,115,257 1,132,083 902,999 899,999 903,626 402,800 165,549 37.38%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 17.18% 4.58% -9.77% -9.59% -3.65% -1.10% 4.91% -
ROE 1.81% 0.78% -4.17% -2.88% -1.37% -0.45% 63.57% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 13.33 28.68 44.04 33.99 39.92 42.57 103.64 -28.93%
EPS 2.06 0.88 -4.96 -3.75 -1.84 -0.47 5.09 -13.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.89 2.16 -
NAPS 1.14 1.12 1.19 1.30 1.34 1.03 0.08 55.64%
Adjusted Per Share Value based on latest NOSH - 899,999
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 5.81 12.69 15.54 11.96 14.10 6.70 6.71 -2.36%
EPS 0.90 0.39 -1.75 -1.32 -0.65 -0.07 0.33 18.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.14 0.14 -
NAPS 0.497 0.4956 0.42 0.4573 0.4733 0.1622 0.0052 113.67%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 0.49 0.28 0.60 0.48 0.33 1.41 1.12 -
P/RPS 3.67 0.98 1.36 1.41 0.83 3.31 1.08 22.59%
P/EPS 23.77 31.96 -12.10 -12.82 -17.96 -301.62 22.02 1.28%
EY 4.21 3.13 -8.27 -7.80 -5.57 -0.33 4.54 -1.24%
DY 0.00 0.00 0.00 0.00 0.00 0.63 1.93 -
P/NAPS 0.43 0.25 0.50 0.37 0.25 1.37 14.00 -44.00%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date - 18/03/09 07/03/08 08/03/07 16/03/06 28/03/05 05/03/04 -
Price 0.00 0.28 0.47 0.51 0.34 0.62 1.10 -
P/RPS 0.00 0.98 1.07 1.50 0.85 1.46 1.06 -
P/EPS 0.00 31.96 -9.47 -13.62 -18.50 -132.63 21.63 -
EY 0.00 3.13 -10.55 -7.34 -5.40 -0.75 4.62 -
DY 0.00 0.00 0.00 0.00 0.00 1.44 1.96 -
P/NAPS 0.00 0.25 0.39 0.39 0.25 0.60 13.75 -

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