Highlights

[BJASSET] QoQ TTM Result on 2009-07-31 [#1]

Stock [BJASSET]: BERJAYA ASSETS BHD
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


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/09 31/10/09 30/09/09 31/07/09 30/06/09 30/04/09 31/01/09 CAGR
Revenue 143,638 143,638 151,957 256,799 260,426 332,450 324,692 -58.99%
  QoQ % 0.00% -5.47% -40.83% -1.39% -21.66% 2.39% -
  Horiz. % 44.24% 44.24% 46.80% 79.09% 80.21% 102.39% 100.00%
PBT 10,528 10,528 25,691 32,479 41,062 40,157 48,155 -81.01%
  QoQ % 0.00% -59.02% -20.90% -20.90% 2.25% -16.61% -
  Horiz. % 21.86% 21.86% 53.35% 67.45% 85.27% 83.39% 100.00%
Tax -2,859 -2,859 -21,048 -23,735 -24,358 -25,566 -33,275 -93.16%
  QoQ % 0.00% 86.42% 11.32% 2.56% 4.73% 23.17% -
  Horiz. % 8.59% 8.59% 63.25% 71.33% 73.20% 76.83% 100.00%
NP 7,669 7,669 4,643 8,744 16,704 14,591 14,880 -51.54%
  QoQ % 0.00% 65.17% -46.90% -47.65% 14.48% -1.94% -
  Horiz. % 51.54% 51.54% 31.20% 58.76% 112.26% 98.06% 100.00%
NP to SH 5,268 5,268 452 3,169 11,245 8,183 9,918 -49.91%
  QoQ % 0.00% 1,065.49% -85.74% -71.82% 37.42% -17.49% -
  Horiz. % 53.12% 53.12% 4.56% 31.95% 113.38% 82.51% 100.00%
Tax Rate 27.16 % 27.16 % 81.93 % 73.08 % 59.32 % 63.67 % 69.10 % -63.96%
  QoQ % 0.00% -66.85% 12.11% 23.20% -6.83% -7.86% -
  Horiz. % 39.31% 39.31% 118.57% 105.76% 85.85% 92.14% 100.00%
Total Cost 135,969 135,969 147,314 248,055 243,722 317,859 309,812 -59.34%
  QoQ % 0.00% -7.70% -40.61% 1.78% -23.32% 2.60% -
  Horiz. % 43.89% 43.89% 47.55% 80.07% 78.67% 102.60% 100.00%
Net Worth - 1,253,316 - 1,259,300 1,257,200 1,257,200 1,267,933 -
  QoQ % 0.00% 0.00% 0.00% 0.17% 0.00% -0.85% -
  Horiz. % 0.00% 98.85% 0.00% 99.32% 99.15% 99.15% 100.00%
Dividend
31/12/09 31/10/09 30/09/09 31/07/09 30/06/09 30/04/09 31/01/09 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/12/09 31/10/09 30/09/09 31/07/09 30/06/09 30/04/09 31/01/09 CAGR
Net Worth - 1,253,316 - 1,259,300 1,257,200 1,257,200 1,267,933 -
  QoQ % 0.00% 0.00% 0.00% 0.17% 0.00% -0.85% -
  Horiz. % 0.00% 98.85% 0.00% 99.32% 99.15% 99.15% 100.00%
NOSH 1,119,032 1,119,032 1,124,375 1,124,375 1,122,500 1,122,500 1,132,083 -1.26%
  QoQ % 0.00% -0.48% 0.00% 0.17% 0.00% -0.85% -
  Horiz. % 98.85% 98.85% 99.32% 99.32% 99.15% 99.15% 100.00%
Ratio Analysis
31/12/09 31/10/09 30/09/09 31/07/09 30/06/09 30/04/09 31/01/09 CAGR
NP Margin 5.34 % 5.34 % 3.06 % 3.40 % 6.41 % 4.39 % 4.58 % 18.27%
  QoQ % 0.00% 74.51% -10.00% -46.96% 46.01% -4.15% -
  Horiz. % 116.59% 116.59% 66.81% 74.24% 139.96% 95.85% 100.00%
ROE - % 0.42 % - % 0.25 % 0.89 % 0.65 % 0.78 % -
  QoQ % 0.00% 0.00% 0.00% -71.91% 36.92% -16.67% -
  Horiz. % 0.00% 53.85% 0.00% 32.05% 114.10% 83.33% 100.00%
Per Share
31/12/09 31/10/09 30/09/09 31/07/09 30/06/09 30/04/09 31/01/09 CAGR
RPS 12.84 12.84 13.51 22.84 23.20 29.62 28.68 -58.45%
  QoQ % 0.00% -4.96% -40.85% -1.55% -21.67% 3.28% -
  Horiz. % 44.77% 44.77% 47.11% 79.64% 80.89% 103.28% 100.00%
EPS 0.47 0.47 0.04 0.28 1.00 0.73 0.88 -49.61%
  QoQ % 0.00% 1,075.00% -85.71% -72.00% 36.99% -17.05% -
  Horiz. % 53.41% 53.41% 4.55% 31.82% 113.64% 82.95% 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 - 1.1200 - 1.1200 1.1200 1.1200 1.1200 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/12/09 31/10/09 30/09/09 31/07/09 30/06/09 30/04/09 31/01/09 CAGR
RPS 5.61 5.61 5.94 10.04 10.18 13.00 12.69 -59.02%
  QoQ % 0.00% -5.56% -40.84% -1.38% -21.69% 2.44% -
  Horiz. % 44.21% 44.21% 46.81% 79.12% 80.22% 102.44% 100.00%
EPS 0.21 0.21 0.02 0.12 0.44 0.32 0.39 -49.16%
  QoQ % 0.00% 950.00% -83.33% -72.73% 37.50% -17.95% -
  Horiz. % 53.85% 53.85% 5.13% 30.77% 112.82% 82.05% 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 - 0.4899 - 0.4922 0.4914 0.4914 0.4956 -
  QoQ % 0.00% 0.00% 0.00% 0.16% 0.00% -0.85% -
  Horiz. % 0.00% 98.85% 0.00% 99.31% 99.15% 99.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 31/10/09 30/09/09 31/07/09 30/06/09 30/04/09 31/01/09 CAGR
Date 31/12/09 30/10/09 30/09/09 31/07/09 30/06/09 30/04/09 30/01/09 -
Price 0.4300 0.4600 0.4700 0.4000 0.4000 0.3900 0.2800 -
P/RPS 3.35 3.58 3.48 1.75 1.72 1.32 0.98 283.15%
  QoQ % -6.42% 2.87% 98.86% 1.74% 30.30% 34.69% -
  Horiz. % 341.84% 365.31% 355.10% 178.57% 175.51% 134.69% 100.00%
P/EPS 91.34 97.71 1,169.15 141.92 39.93 53.50 31.96 215.05%
  QoQ % -6.52% -91.64% 723.81% 255.42% -25.36% 67.40% -
  Horiz. % 285.79% 305.73% 3,658.17% 444.06% 124.94% 167.40% 100.00%
EY 1.09 1.02 0.09 0.70 2.50 1.87 3.13 -68.42%
  QoQ % 6.86% 1,033.33% -87.14% -72.00% 33.69% -40.26% -
  Horiz. % 34.82% 32.59% 2.88% 22.36% 79.87% 59.74% 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 0.00 0.41 0.00 0.36 0.36 0.35 0.25 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 2.86% 40.00% -
  Horiz. % 0.00% 164.00% 0.00% 144.00% 144.00% 140.00% 100.00%
Price Multiplier on Announcement Date
31/12/09 31/10/09 30/09/09 31/07/09 30/06/09 30/04/09 31/01/09 CAGR
Date - - - - - 18/06/09 18/03/09 -
Price 0.0000 0.0000 0.0000 0.0000 0.0000 0.3900 0.2800 -
P/RPS 0.00 0.00 0.00 0.00 0.00 1.32 0.98 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 34.69% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 134.69% 100.00%
P/EPS 0.00 0.00 0.00 0.00 0.00 53.50 31.96 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 67.40% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 167.40% 100.00%
EY 0.00 0.00 0.00 0.00 0.00 1.87 3.13 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -40.26% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 59.74% 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 0.00 0.00 0.00 0.00 0.00 0.35 0.25 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 40.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 140.00% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

581  367  452  468 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.51+0.065 
 KNM 0.265+0.015 
 HIBISCS 0.685+0.09 
 ARMADA 0.255+0.025 
 AIRASIA 0.825+0.12 
 XOX 0.08+0.005 
 AAX 0.115+0.005 
 NEXGRAM 0.03+0.005 
 ICON 0.14+0.015 
 VELESTO 0.175+0.015 

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