[BJASSET] YoY TTM Result on 31-Jul-2004 [#1]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
20-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- 10.38%
YoY- -16.67%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
TTM Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 388,541 366,448 243,700 157,169 170,466 124,437 27,228 55.70%
PBT -24,799 1,587 -19,086 17,176 15,206 9,345 1,708 -
Tax -25,714 -9,443 -8,169 -9,337 -5,799 -5,377 -693 82.58%
NP -50,513 -7,856 -27,255 7,839 9,407 3,968 1,015 -
-
NP to SH -55,043 -12,465 -28,564 7,839 9,407 3,968 1,015 -
-
Tax Rate - 595.02% - 54.36% 38.14% 57.54% 40.57% -
Total Cost 439,054 374,304 270,955 149,330 161,059 120,469 26,213 59.92%
-
Net Worth 1,065,600 1,192,301 977,626 11,658 11,620 41,493 0 -
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div - - 3,591 8,368 2,392 - - -
Div Payout % - - 0.00% 106.76% 25.43% - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 1,065,600 1,192,301 977,626 11,658 11,620 41,493 0 -
NOSH 887,999 910,153 905,210 166,554 166,000 41,493 41,428 66.62%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin -13.00% -2.14% -11.18% 4.99% 5.52% 3.19% 3.73% -
ROE -5.17% -1.05% -2.92% 67.24% 80.96% 9.56% 0.00% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 43.75 40.26 26.92 94.36 102.69 299.90 65.72 -6.55%
EPS -6.20 -1.37 -3.16 4.71 5.67 9.56 2.45 -
DPS 0.00 0.00 0.40 5.04 1.44 0.00 0.00 -
NAPS 1.20 1.31 1.08 0.07 0.07 1.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 166,554
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 15.19 14.32 9.53 6.14 6.66 4.86 1.06 55.81%
EPS -2.15 -0.49 -1.12 0.31 0.37 0.16 0.04 -
DPS 0.00 0.00 0.14 0.33 0.09 0.00 0.00 -
NAPS 0.4165 0.4661 0.3821 0.0046 0.0045 0.0162 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 0.59 0.47 0.55 1.17 1.33 1.15 0.91 -
P/RPS 1.35 1.17 2.04 1.24 1.30 0.38 1.38 -0.36%
P/EPS -9.52 -34.32 -17.43 24.86 23.47 12.03 37.14 -
EY -10.51 -2.91 -5.74 4.02 4.26 8.32 2.69 -
DY 0.00 0.00 0.72 4.31 1.08 0.00 0.00 -
P/NAPS 0.49 0.36 0.51 16.71 19.00 1.15 0.00 -
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 12/09/07 11/09/06 12/09/05 20/09/04 16/09/03 - - -
Price 0.43 0.42 0.44 1.23 1.23 0.00 0.00 -
P/RPS 0.98 1.04 1.63 1.30 1.20 0.00 0.00 -
P/EPS -6.94 -30.67 -13.94 26.13 21.71 0.00 0.00 -
EY -14.42 -3.26 -7.17 3.83 4.61 0.00 0.00 -
DY 0.00 0.00 0.90 4.10 1.17 0.00 0.00 -
P/NAPS 0.36 0.32 0.41 17.57 17.57 0.00 0.00 -

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