[BJASSET] YoY TTM Result on 31-Jul-2009 [#1]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
17-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- -71.82%
YoY- 152.82%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 339,101 170,262 151,957 256,799 307,184 388,541 366,448 -1.48%
PBT 364,626 296,343 25,691 32,479 31,618 -24,799 1,587 186.24%
Tax -71,978 -66,894 -21,048 -23,735 -31,988 -25,714 -9,443 48.12%
NP 292,648 229,449 4,643 8,744 -370 -50,513 -7,856 -
-
NP to SH 288,255 227,188 452 3,169 -6,000 -55,043 -12,465 -
-
Tax Rate 19.74% 22.57% 81.93% 73.08% 101.17% - 595.02% -
Total Cost 46,453 -59,187 147,314 248,055 307,554 439,054 374,304 -33.20%
-
Net Worth 1,816,918 1,593,145 0 1,259,300 1,213,864 1,065,600 1,192,301 8.48%
Dividend
30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 33,396 - - - - - - -
Div Payout % 11.59% - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 1,816,918 1,593,145 0 1,259,300 1,213,864 1,065,600 1,192,301 8.48%
NOSH 1,114,673 1,114,087 1,124,375 1,124,375 1,093,571 887,999 910,153 3.99%
Ratio Analysis
30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 86.30% 134.76% 3.06% 3.40% -0.12% -13.00% -2.14% -
ROE 15.87% 14.26% 0.00% 0.25% -0.49% -5.17% -1.05% -
Per Share
30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 30.42 15.28 13.51 22.84 28.09 43.75 40.26 -5.27%
EPS 25.86 20.39 0.04 0.28 -0.55 -6.20 -1.37 -
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.43 0.00 1.12 1.11 1.20 1.31 4.31%
Adjusted Per Share Value based on latest NOSH - 1,124,375
30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 13.26 6.66 5.94 10.04 12.01 15.19 14.32 -1.47%
EPS 11.27 8.88 0.02 0.12 -0.23 -2.15 -0.49 -
DPS 1.31 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7102 0.6227 0.00 0.4922 0.4745 0.4165 0.4661 8.48%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.78 0.62 0.47 0.40 0.42 0.59 0.47 -
P/RPS 2.56 4.06 3.48 1.75 1.50 1.35 1.17 16.35%
P/EPS 3.02 3.04 1,169.15 141.92 -76.55 -9.52 -34.32 -
EY 33.15 32.89 0.09 0.70 -1.31 -10.51 -2.91 -
DY 3.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.43 0.00 0.36 0.38 0.49 0.36 5.72%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 22/11/11 - - - 17/09/08 12/09/07 11/09/06 -
Price 0.86 0.00 0.00 0.00 0.38 0.43 0.42 -
P/RPS 2.83 0.00 0.00 0.00 1.35 0.98 1.04 21.36%
P/EPS 3.33 0.00 0.00 0.00 -69.26 -6.94 -30.67 -
EY 30.07 0.00 0.00 0.00 -1.44 -14.42 -3.26 -
DY 3.49 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.00 0.00 0.00 0.34 0.36 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