[BJASSET] YoY TTM Result on 31-Oct-2003 [#2]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
04-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- -16.73%
YoY- -0.76%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
TTM Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 30/06/01 31/10/01 CAGR
Revenue 351,420 280,110 159,369 164,005 194,009 352,532 54,295 45.25%
PBT 4,053 -30,222 16,076 15,405 13,975 9,910 4,475 -1.96%
Tax -14,389 -7,671 -8,904 -7,572 -6,082 -5,040 -1,593 55.25%
NP -10,336 -37,893 7,172 7,833 7,893 4,870 2,882 -
-
NP to SH -15,006 -40,085 7,172 7,833 7,893 4,870 2,882 -
-
Tax Rate 355.02% - 55.39% 49.15% 43.52% 50.86% 35.60% -
Total Cost 361,756 318,003 152,197 156,172 186,116 347,662 51,413 47.69%
-
Net Worth 1,177,264 968,449 13,302 14,977 14,951 202,585 0 -
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 30/06/01 31/10/01 CAGR
Div - - 8,365 3,594 3,632 - - -
Div Payout % - - 116.65% 45.89% 46.02% - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 30/06/01 31/10/01 CAGR
Net Worth 1,177,264 968,449 13,302 14,977 14,951 202,585 0 -
NOSH 905,588 905,092 166,285 166,413 166,124 41,428 41,488 85.20%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 30/06/01 31/10/01 CAGR
NP Margin -2.94% -13.53% 4.50% 4.78% 4.07% 1.38% 5.31% -
ROE -1.27% -4.14% 53.91% 52.30% 52.79% 2.40% 0.00% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 30/06/01 31/10/01 CAGR
RPS 38.81 30.95 95.84 98.55 116.78 850.94 130.87 -21.57%
EPS -1.66 -4.43 4.31 4.71 4.75 11.76 6.95 -
DPS 0.00 0.00 5.04 2.16 2.19 0.00 0.00 -
NAPS 1.30 1.07 0.08 0.09 0.09 4.89 0.00 -
Adjusted Per Share Value based on latest NOSH - 166,413
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 30/06/01 31/10/01 CAGR
RPS 13.74 10.95 6.23 6.41 7.58 13.78 2.12 45.29%
EPS -0.59 -1.57 0.28 0.31 0.31 0.19 0.11 -
DPS 0.00 0.00 0.33 0.14 0.14 0.00 0.00 -
NAPS 0.4602 0.3786 0.0052 0.0059 0.0058 0.0792 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 30/06/01 31/10/01 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 29/06/01 31/10/01 -
Price 0.43 0.40 1.27 1.36 1.17 0.87 1.12 -
P/RPS 1.11 1.29 1.33 1.38 1.00 0.10 0.86 5.23%
P/EPS -25.95 -9.03 29.45 28.89 24.63 7.40 16.12 -
EY -3.85 -11.07 3.40 3.46 4.06 13.51 6.20 -
DY 0.00 0.00 3.97 1.59 1.87 0.00 0.00 -
P/NAPS 0.33 0.37 15.88 15.11 13.00 0.18 0.00 -
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 30/06/01 31/10/01 CAGR
Date 13/12/06 15/12/05 01/12/04 04/12/03 27/11/02 - - -
Price 0.41 0.34 1.29 1.24 1.22 0.00 0.00 -
P/RPS 1.06 1.10 1.35 1.26 1.04 0.00 0.00 -
P/EPS -24.74 -7.68 29.91 26.34 25.68 0.00 0.00 -
EY -4.04 -13.03 3.34 3.80 3.89 0.00 0.00 -
DY 0.00 0.00 3.91 1.74 1.79 0.00 0.00 -
P/NAPS 0.32 0.32 16.13 13.78 13.56 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