Highlights

[BJASSET] QoQ Cumulative Quarter Result on 2009-12-31 [#2]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 22-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Dec-2009  [#2]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 30/09/09 31/07/09 CAGR
Revenue 299,393 0 220,124 0 143,638 0 71,414 579.55%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 419.24% 0.00% 308.24% 0.00% 201.13% 0.00% 100.00%
PBT 295,119 0 33,266 0 10,528 0 4,659 25,537.30%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 6,334.38% 0.00% 714.02% 0.00% 225.97% 0.00% 100.00%
Tax -69,274 0 -4,566 0 -2,859 0 -1,502 16,673.69%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 4,612.12% -0.00% 303.99% -0.00% 190.35% -0.00% 100.00%
NP 225,845 0 28,700 0 7,669 0 3,157 30,065.30%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 7,153.79% 0.00% 909.09% 0.00% 242.92% 0.00% 100.00%
NP to SH 221,447 0 24,785 0 5,268 0 1,799 62,222.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 12,309.45% 0.00% 1,377.71% 0.00% 292.83% 0.00% 100.00%
Tax Rate 23.47 % - % 13.73 % - % 27.16 % - % 32.24 % -34.59%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 72.80% 0.00% 42.59% 0.00% 84.24% 0.00% 100.00%
Total Cost 73,548 0 191,424 0 135,969 0 68,257 10.50%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.75% 0.00% 280.45% 0.00% 199.20% 0.00% 100.00%
Net Worth 1,457,766 - 1,267,035 - 1,255,353 - 1,259,300 21.61%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.76% 0.00% 100.61% 0.00% 99.69% 0.00% 100.00%
Dividend
30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 30/09/09 31/07/09 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 30/09/09 31/07/09 CAGR
Net Worth 1,457,766 - 1,267,035 - 1,255,353 - 1,259,300 21.61%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.76% 0.00% 100.61% 0.00% 99.69% 0.00% 100.00%
NOSH 1,112,799 1,111,434 1,111,434 1,120,851 1,120,851 1,124,375 1,124,375 -1.37%
  QoQ % 0.12% 0.00% -0.84% 0.00% -0.31% 0.00% -
  Horiz. % 98.97% 98.85% 98.85% 99.69% 99.69% 100.00% 100.00%
Ratio Analysis
30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 30/09/09 31/07/09 CAGR
NP Margin 75.43 % - % 13.04 % - % 5.34 % - % 4.42 % 4,339.58%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,706.56% 0.00% 295.02% 0.00% 120.81% 0.00% 100.00%
ROE 15.19 % - % 1.96 % - % 0.42 % - % 0.14 % 52,545.60%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10,850.00% 0.00% 1,400.00% 0.00% 300.00% 0.00% 100.00%
Per Share
30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 30/09/09 31/07/09 CAGR
RPS 26.90 - 19.81 - 12.82 - 6.35 589.08%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 423.62% 0.00% 311.97% 0.00% 201.89% 0.00% 100.00%
EPS 19.90 0.00 2.23 0.00 0.47 0.00 0.16 63,090.30%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 12,437.50% 0.00% 1,393.75% 0.00% 293.75% 0.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3100 - 1.1400 - 1.1200 - 1.1200 23.31%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.96% 0.00% 101.79% 0.00% 100.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 30/09/09 31/07/09 CAGR
RPS 11.70 - 8.60 - 5.61 - 2.79 579.81%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 419.35% 0.00% 308.24% 0.00% 201.08% 0.00% 100.00%
EPS 8.66 0.00 0.97 0.00 0.21 0.00 0.07 62,641.89%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 12,371.43% 0.00% 1,385.71% 0.00% 300.00% 0.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5698 - 0.4953 - 0.4907 - 0.4922 21.62%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.77% 0.00% 100.63% 0.00% 99.70% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 30/09/09 31/07/09 CAGR
Date 30/04/10 31/03/10 29/01/10 31/12/09 30/10/09 30/09/09 31/07/09 -
Price 0.5800 0.5400 0.4900 0.4300 0.4600 0.4700 0.4000 -
P/RPS 2.16 0.00 2.47 0.00 3.59 0.00 6.30 -76.10%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 34.29% 0.00% 39.21% 0.00% 56.98% 0.00% 100.00%
P/EPS 2.91 0.00 21.97 0.00 97.87 0.00 250.00 -99.74%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.16% 0.00% 8.79% 0.00% 39.15% 0.00% 100.00%
EY 34.31 0.00 4.55 0.00 1.02 0.00 0.40 38,349.98%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 8,577.50% 0.00% 1,137.50% 0.00% 255.00% 0.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.44 0.00 0.43 0.00 0.41 0.00 0.36 30.77%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 122.22% 0.00% 119.44% 0.00% 113.89% 0.00% 100.00%
Price Multiplier on Announcement Date
30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 30/09/09 31/07/09 CAGR
Date 14/06/10 - 18/03/10 - 04/12/09 - 17/09/09 -
Price 0.4700 0.0000 0.4900 0.0000 0.4500 0.0000 0.4600 -
P/RPS 1.75 0.00 2.47 0.00 3.51 0.00 7.24 -85.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 24.17% 0.00% 34.12% 0.00% 48.48% 0.00% 100.00%
P/EPS 2.36 0.00 21.97 0.00 95.74 0.00 287.50 -99.84%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.82% 0.00% 7.64% 0.00% 33.30% 0.00% 100.00%
EY 42.34 0.00 4.55 0.00 1.04 0.00 0.35 60,789.05%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 12,097.14% 0.00% 1,300.00% 0.00% 297.14% 0.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.36 0.00 0.43 0.00 0.40 0.00 0.41 -15.96%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 87.80% 0.00% 104.88% 0.00% 97.56% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

129  233  517  1342 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085+0.005 
 MQTECH 0.085-0.005 
 PDZ 0.20-0.005 
 EDUSPEC 0.025+0.005 
 DGB 0.06+0.01 
 LUSTER 0.14+0.015 
 FINTEC 0.095+0.005 
 PDZ-WB 0.0550.00 
 HUAAN 0.125+0.025 
 HUBLINE 0.075+0.005 

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