Highlights

[BJASSET] QoQ Annualized Quarter Result on 2010-03-31 [#3]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 19-May-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Mar-2010  [#3]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 CAGR
Revenue 363,972 371,584 326,610 0 293,498 0 287,276 29.51%
  QoQ % -2.05% 13.77% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 126.70% 129.35% 113.69% 0.00% 102.17% 0.00% 100.00%
PBT 137,960 314,912 321,948 0 44,354 0 21,056 680.10%
  QoQ % -56.19% -2.19% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 655.21% 1,495.59% 1,529.01% 0.00% 210.65% 0.00% 100.00%
Tax -8,744 -73,933 -75,571 0 -6,088 0 -5,718 59.07%
  QoQ % 88.17% 2.17% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 152.92% 1,292.99% 1,321.64% -0.00% 106.47% -0.00% 100.00%
NP 129,216 240,979 246,376 0 38,266 0 15,338 926.72%
  QoQ % -46.38% -2.19% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 842.46% 1,571.12% 1,606.31% 0.00% 249.49% 0.00% 100.00%
NP to SH 122,104 235,673 241,578 0 33,046 0 10,536 1,354.83%
  QoQ % -48.19% -2.44% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,158.92% 2,236.84% 2,292.89% 0.00% 313.65% 0.00% 100.00%
Tax Rate 6.34 % 23.48 % 23.47 % - % 13.73 % - % 27.16 % -79.61%
  QoQ % -73.00% 0.04% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 23.34% 86.45% 86.41% 0.00% 50.55% 0.00% 100.00%
Total Cost 234,756 130,605 80,234 0 255,232 0 271,938 -14.84%
  QoQ % 79.75% 62.78% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 86.33% 48.03% 29.50% 0.00% 93.86% 0.00% 100.00%
Net Worth 1,593,145 1,480,609 1,457,766 - 1,267,035 - 1,255,353 29.75%
  QoQ % 7.60% 1.57% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 126.91% 117.94% 116.12% 0.00% 100.93% 0.00% 100.00%
Dividend
30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 CAGR
Div - 16,698 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 7.09 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 CAGR
Net Worth 1,593,145 1,480,609 1,457,766 - 1,267,035 - 1,255,353 29.75%
  QoQ % 7.60% 1.57% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 126.91% 117.94% 116.12% 0.00% 100.93% 0.00% 100.00%
NOSH 1,114,087 1,113,240 1,112,798 1,111,434 1,111,434 1,120,851 1,120,851 -0.66%
  QoQ % 0.08% 0.04% 0.12% 0.00% -0.84% 0.00% -
  Horiz. % 99.40% 99.32% 99.28% 99.16% 99.16% 100.00% 100.00%
Ratio Analysis
30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 CAGR
NP Margin 35.50 % 64.85 % 75.43 % - % 13.04 % - % 5.34 % 692.58%
  QoQ % -45.26% -14.03% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 664.79% 1,214.42% 1,412.55% 0.00% 244.19% 0.00% 100.00%
ROE 7.66 % 15.92 % 16.57 % - % 2.61 % - % 0.84 % 1,019.56%
  QoQ % -51.88% -3.92% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 911.90% 1,895.24% 1,972.62% 0.00% 310.71% 0.00% 100.00%
Per Share
30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 CAGR
RPS 32.67 33.38 29.35 - 26.41 - 25.63 30.37%
  QoQ % -2.13% 13.73% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 127.47% 130.24% 114.51% 0.00% 103.04% 0.00% 100.00%
EPS 10.96 21.17 21.71 0.00 2.97 0.00 0.94 1,364.49%
  QoQ % -48.23% -2.49% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,165.96% 2,252.13% 2,309.57% 0.00% 315.96% 0.00% 100.00%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.4300 1.3300 1.3100 - 1.1400 - 1.1200 30.61%
  QoQ % 7.52% 1.53% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 127.68% 118.75% 116.96% 0.00% 101.79% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,556,875
30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 CAGR
RPS 14.24 14.53 12.77 - 11.48 - 11.24 29.50%
  QoQ % -2.00% 13.78% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 126.69% 129.27% 113.61% 0.00% 102.14% 0.00% 100.00%
EPS 4.78 9.22 9.45 0.00 1.29 0.00 0.41 1,364.35%
  QoQ % -48.16% -2.43% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,165.85% 2,248.78% 2,304.88% 0.00% 314.63% 0.00% 100.00%
DPS 0.00 0.65 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.6231 0.5791 0.5701 - 0.4955 - 0.4910 29.74%
  QoQ % 7.60% 1.58% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 126.90% 117.94% 116.11% 0.00% 100.92% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 CAGR
Date 30/09/10 30/06/10 30/04/10 31/03/10 29/01/10 31/12/09 30/10/09 -
Price 0.6200 0.5000 0.5800 0.5400 0.4900 0.4300 0.4600 -
P/RPS 1.90 1.50 1.98 0.00 1.86 0.00 1.79 6.73%
  QoQ % 26.67% -24.24% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.15% 83.80% 110.61% 0.00% 103.91% 0.00% 100.00%
P/EPS 5.66 2.36 2.67 0.00 16.48 0.00 48.94 -90.53%
  QoQ % 139.83% -11.61% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 11.57% 4.82% 5.46% 0.00% 33.67% 0.00% 100.00%
EY 17.68 42.34 37.43 0.00 6.07 0.00 2.04 959.01%
  QoQ % -58.24% 13.12% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 866.67% 2,075.49% 1,834.80% 0.00% 297.55% 0.00% 100.00%
DY 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.43 0.38 0.44 0.00 0.43 0.00 0.41 5.34%
  QoQ % 13.16% -13.64% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 104.88% 92.68% 107.32% 0.00% 104.88% 0.00% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 CAGR
Date 15/11/10 25/08/10 14/06/10 - 18/03/10 - 04/12/09 -
Price 0.7700 0.6200 0.4700 0.0000 0.4900 0.0000 0.4500 -
P/RPS 2.36 1.86 1.60 0.00 1.86 0.00 1.76 37.79%
  QoQ % 26.88% 16.25% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 134.09% 105.68% 90.91% 0.00% 105.68% 0.00% 100.00%
P/EPS 7.03 2.93 2.16 0.00 16.48 0.00 47.87 -87.71%
  QoQ % 139.93% 35.65% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 14.69% 6.12% 4.51% 0.00% 34.43% 0.00% 100.00%
EY 14.23 34.15 46.19 0.00 6.07 0.00 2.09 713.54%
  QoQ % -58.33% -26.07% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 680.86% 1,633.97% 2,210.05% 0.00% 290.43% 0.00% 100.00%
DY 0.00 2.42 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.54 0.47 0.36 0.00 0.43 0.00 0.40 38.81%
  QoQ % 14.89% 30.56% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 135.00% 117.50% 90.00% 0.00% 107.50% 0.00% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers