Highlights

[BJASSET] QoQ TTM Result on 2009-10-31 [#2]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 04-Dec-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2010
Quarter 31-Oct-2009  [#2]
Profit Trend QoQ -     1,065.49%    YoY -     -16.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/10 31/01/10 31/12/09 31/10/09 30/09/09 31/07/09 30/06/09 CAGR
Revenue 148,710 148,710 143,638 143,638 151,957 256,799 260,426 -52.59%
  QoQ % 0.00% 3.53% 0.00% -5.47% -40.83% -1.39% -
  Horiz. % 57.10% 57.10% 55.16% 55.16% 58.35% 98.61% 100.00%
PBT 28,607 28,607 10,528 10,528 25,691 32,479 41,062 -38.21%
  QoQ % 0.00% 171.72% 0.00% -59.02% -20.90% -20.90% -
  Horiz. % 69.67% 69.67% 25.64% 25.64% 62.57% 79.10% 100.00%
Tax -3,064 -3,064 -2,859 -2,859 -21,048 -23,735 -24,358 -93.68%
  QoQ % 0.00% -7.17% 0.00% 86.42% 11.32% 2.56% -
  Horiz. % 12.58% 12.58% 11.74% 11.74% 86.41% 97.44% 100.00%
NP 25,543 25,543 7,669 7,669 4,643 8,744 16,704 76.08%
  QoQ % 0.00% 233.07% 0.00% 65.17% -46.90% -47.65% -
  Horiz. % 152.92% 152.92% 45.91% 45.91% 27.80% 52.35% 100.00%
NP to SH 22,986 22,986 5,268 5,268 452 3,169 11,245 159.20%
  QoQ % 0.00% 336.33% 0.00% 1,065.49% -85.74% -71.82% -
  Horiz. % 204.41% 204.41% 46.85% 46.85% 4.02% 28.18% 100.00%
Tax Rate 10.71 % 10.71 % 27.16 % 27.16 % 81.93 % 73.08 % 59.32 % -89.77%
  QoQ % 0.00% -60.57% 0.00% -66.85% 12.11% 23.20% -
  Horiz. % 18.05% 18.05% 45.79% 45.79% 138.12% 123.20% 100.00%
Total Cost 123,167 123,167 135,969 135,969 147,314 248,055 243,722 -59.71%
  QoQ % 0.00% -9.42% 0.00% -7.70% -40.61% 1.78% -
  Horiz. % 50.54% 50.54% 55.79% 55.79% 60.44% 101.78% 100.00%
Net Worth - 1,271,393 - 1,253,316 - 1,259,300 1,257,200 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.17% -
  Horiz. % 0.00% 101.13% 0.00% 99.69% 0.00% 100.17% 100.00%
Dividend
31/03/10 31/01/10 31/12/09 31/10/09 30/09/09 31/07/09 30/06/09 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
31/03/10 31/01/10 31/12/09 31/10/09 30/09/09 31/07/09 30/06/09 CAGR
Net Worth - 1,271,393 - 1,253,316 - 1,259,300 1,257,200 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.17% -
  Horiz. % 0.00% 101.13% 0.00% 99.69% 0.00% 100.17% 100.00%
NOSH 1,115,257 1,115,257 1,119,032 1,119,032 1,124,375 1,124,375 1,122,500 -0.86%
  QoQ % 0.00% -0.34% 0.00% -0.48% 0.00% 0.17% -
  Horiz. % 99.35% 99.35% 99.69% 99.69% 100.17% 100.17% 100.00%
Ratio Analysis
31/03/10 31/01/10 31/12/09 31/10/09 30/09/09 31/07/09 30/06/09 CAGR
NP Margin 17.18 % 17.18 % 5.34 % 5.34 % 3.06 % 3.40 % 6.41 % 271.85%
  QoQ % 0.00% 221.72% 0.00% 74.51% -10.00% -46.96% -
  Horiz. % 268.02% 268.02% 83.31% 83.31% 47.74% 53.04% 100.00%
ROE - % 1.81 % - % 0.42 % - % 0.25 % 0.89 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -71.91% -
  Horiz. % 0.00% 203.37% 0.00% 47.19% 0.00% 28.09% 100.00%
Per Share
31/03/10 31/01/10 31/12/09 31/10/09 30/09/09 31/07/09 30/06/09 CAGR
RPS 13.33 13.33 12.84 12.84 13.51 22.84 23.20 -52.20%
  QoQ % 0.00% 3.82% 0.00% -4.96% -40.85% -1.55% -
  Horiz. % 57.46% 57.46% 55.34% 55.34% 58.23% 98.45% 100.00%
EPS 2.06 2.06 0.47 0.47 0.04 0.28 1.00 161.88%
  QoQ % 0.00% 338.30% 0.00% 1,075.00% -85.71% -72.00% -
  Horiz. % 206.00% 206.00% 47.00% 47.00% 4.00% 28.00% 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 - 1.1400 - 1.1200 - 1.1200 1.1200 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.79% 0.00% 100.00% 0.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/03/10 31/01/10 31/12/09 31/10/09 30/09/09 31/07/09 30/06/09 CAGR
RPS 5.81 5.81 5.61 5.61 5.94 10.04 10.18 -52.63%
  QoQ % 0.00% 3.57% 0.00% -5.56% -40.84% -1.38% -
  Horiz. % 57.07% 57.07% 55.11% 55.11% 58.35% 98.62% 100.00%
EPS 0.90 0.90 0.21 0.21 0.02 0.12 0.44 159.42%
  QoQ % 0.00% 328.57% 0.00% 950.00% -83.33% -72.73% -
  Horiz. % 204.55% 204.55% 47.73% 47.73% 4.55% 27.27% 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 - 0.4970 - 0.4899 - 0.4922 0.4914 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.16% -
  Horiz. % 0.00% 101.14% 0.00% 99.69% 0.00% 100.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/01/10 31/12/09 31/10/09 30/09/09 31/07/09 30/06/09 CAGR
Date 31/03/10 29/01/10 31/12/09 30/10/09 30/09/09 31/07/09 30/06/09 -
Price 0.5400 0.4900 0.4300 0.4600 0.4700 0.4000 0.4000 -
P/RPS 4.05 3.67 3.35 3.58 3.48 1.75 1.72 212.93%
  QoQ % 10.35% 9.55% -6.42% 2.87% 98.86% 1.74% -
  Horiz. % 235.47% 213.37% 194.77% 208.14% 202.33% 101.74% 100.00%
P/EPS 26.20 23.77 91.34 97.71 1,169.15 141.92 39.93 -42.95%
  QoQ % 10.22% -73.98% -6.52% -91.64% 723.81% 255.42% -
  Horiz. % 65.61% 59.53% 228.75% 244.70% 2,928.00% 355.42% 100.00%
EY 3.82 4.21 1.09 1.02 0.09 0.70 2.50 75.90%
  QoQ % -9.26% 286.24% 6.86% 1,033.33% -87.14% -72.00% -
  Horiz. % 152.80% 168.40% 43.60% 40.80% 3.60% 28.00% 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 0.00 0.43 0.00 0.41 0.00 0.36 0.36 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 119.44% 0.00% 113.89% 0.00% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/01/10 31/12/09 31/10/09 30/09/09 31/07/09 30/06/09 CAGR
Date - - - - - - - -
Price 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 -
P/RPS 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/EPS 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. % - - - - - - -
EY 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. % - - - - - - -
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 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -

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
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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