Highlights

[BJASSET] QoQ Cumulative 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. %

Cumulative 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 90,993 371,584 299,393 0 220,124 0 143,638 -39.28%
  QoQ % -75.51% 24.11% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 63.35% 258.69% 208.44% 0.00% 153.25% 0.00% 100.00%
PBT 34,490 314,912 295,119 0 33,266 0 10,528 265.75%
  QoQ % -89.05% 6.71% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 327.60% 2,991.19% 2,803.18% 0.00% 315.98% 0.00% 100.00%
Tax -2,186 -73,933 -69,274 0 -4,566 0 -2,859 -25.42%
  QoQ % 97.04% -6.73% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 76.46% 2,585.97% 2,423.02% -0.00% 159.71% -0.00% 100.00%
NP 32,304 240,979 225,845 0 28,700 0 7,669 381.37%
  QoQ % -86.59% 6.70% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 421.23% 3,142.25% 2,944.91% 0.00% 374.23% 0.00% 100.00%
NP to SH 30,526 235,673 221,447 0 24,785 0 5,268 582.09%
  QoQ % -87.05% 6.42% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 579.46% 4,473.67% 4,203.63% 0.00% 470.48% 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 58,689 130,605 73,548 0 191,424 0 135,969 -60.07%
  QoQ % -55.06% 77.58% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 43.16% 96.05% 54.09% 0.00% 140.79% 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 1,112,799 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 1.92 % 15.92 % 15.19 % - % 1.96 % - % 0.42 % 426.40%
  QoQ % -87.94% 4.81% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 457.14% 3,790.48% 3,616.67% 0.00% 466.67% 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 8.17 33.38 26.90 - 19.81 - 12.82 -38.88%
  QoQ % -75.52% 24.09% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 63.73% 260.37% 209.83% 0.00% 154.52% 0.00% 100.00%
EPS 2.74 21.17 19.90 0.00 2.23 0.00 0.47 586.62%
  QoQ % -87.06% 6.38% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 582.98% 4,504.26% 4,234.04% 0.00% 474.47% 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 - 2,558,270
30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 CAGR
RPS 3.56 14.52 11.70 - 8.60 - 5.61 -39.16%
  QoQ % -75.48% 24.10% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 63.46% 258.82% 208.56% 0.00% 153.30% 0.00% 100.00%
EPS 1.19 9.21 8.66 0.00 0.97 0.00 0.21 565.65%
  QoQ % -87.08% 6.35% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 566.67% 4,385.71% 4,123.81% 0.00% 461.90% 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 0.6227 0.5788 0.5698 - 0.4953 - 0.4907 29.74%
  QoQ % 7.58% 1.58% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 126.90% 117.95% 116.12% 0.00% 100.94% 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 7.59 1.50 2.16 0.00 2.47 0.00 3.59 126.63%
  QoQ % 406.00% -30.56% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 211.42% 41.78% 60.17% 0.00% 68.80% 0.00% 100.00%
P/EPS 22.63 2.36 2.91 0.00 21.97 0.00 97.87 -79.82%
  QoQ % 858.90% -18.90% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 23.12% 2.41% 2.97% 0.00% 22.45% 0.00% 100.00%
EY 4.42 42.34 34.31 0.00 4.55 0.00 1.02 396.51%
  QoQ % -89.56% 23.40% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 433.33% 4,150.98% 3,363.73% 0.00% 446.08% 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 9.43 1.86 1.75 0.00 2.47 0.00 3.51 194.47%
  QoQ % 406.99% 6.29% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 268.66% 52.99% 49.86% 0.00% 70.37% 0.00% 100.00%
P/EPS 28.10 2.93 2.36 0.00 21.97 0.00 95.74 -73.81%
  QoQ % 859.04% 24.15% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 29.35% 3.06% 2.47% 0.00% 22.95% 0.00% 100.00%
EY 3.56 34.15 42.34 0.00 4.55 0.00 1.04 283.72%
  QoQ % -89.58% -19.34% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 342.31% 3,283.65% 4,071.15% 0.00% 437.50% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

563  481  588  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 KGROUP-WC 0.020.00 
 KANGER 0.180.00 
 ARMADA 0.29+0.02 
 KGROUP 0.0550.00 
 VSOLAR 0.0450.00 
 KNM 0.21+0.015 
 HIBISCS 0.62+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS