Highlights

[BJASSET] YoY Cumulative Quarter Result on 2008-01-31 [#3]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 07-Mar-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2008
Quarter 31-Jan-2008  [#3]
Profit Trend QoQ -     -58.83%    YoY -     87.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Revenue 0 220,124 251,907 237,231 227,404 273,844 135,336 -
  YoY % 0.00% -12.62% 6.19% 4.32% -16.96% 102.34% -
  Horiz. % 0.00% 162.65% 186.13% 175.29% 168.03% 202.34% 100.00%
PBT 0 33,266 19,125 6,974 -8,134 3,914 6,217 -
  YoY % 0.00% 73.94% 174.23% 185.74% -307.82% -37.04% -
  Horiz. % 0.00% 535.08% 307.62% 112.18% -130.83% 62.96% 100.00%
Tax 0 -4,566 -6,020 -4,902 -8,075 -3,587 -8,531 -
  YoY % 0.00% 24.15% -22.81% 39.29% -125.12% 57.95% -
  Horiz. % -0.00% 53.52% 70.57% 57.46% 94.65% 42.05% 100.00%
NP 0 28,700 13,105 2,072 -16,209 327 -2,314 -
  YoY % 0.00% 119.00% 532.48% 112.78% -5,056.88% 114.13% -
  Horiz. % -0.00% -1,240.28% -566.34% -89.54% 700.48% -14.13% 100.00%
NP to SH 0 24,785 9,530 -2,438 -19,492 -3,107 -2,314 -
  YoY % 0.00% 160.07% 490.89% 87.49% -527.36% -34.27% -
  Horiz. % -0.00% -1,071.09% -411.84% 105.36% 842.35% 134.27% 100.00%
Tax Rate - % 13.73 % 31.48 % 70.29 % - % 91.65 % 137.22 % -
  YoY % 0.00% -56.39% -55.21% 0.00% 0.00% -33.21% -
  Horiz. % 0.00% 10.01% 22.94% 51.22% 0.00% 66.79% 100.00%
Total Cost 0 191,424 238,802 235,159 243,613 273,517 137,650 -
  YoY % 0.00% -19.84% 1.55% -3.47% -10.93% 98.70% -
  Horiz. % 0.00% 139.07% 173.48% 170.84% 176.98% 198.70% 100.00%
Net Worth - 1,267,035 1,241,116 1,074,525 1,178,585 1,224,523 253,555 -
  YoY % 0.00% 2.09% 15.50% -8.83% -3.75% 382.94% -
  Horiz. % 0.00% 499.71% 489.49% 423.78% 464.82% 482.94% 100.00%
Dividend
31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Div - - - - - - 5,317 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Net Worth - 1,267,035 1,241,116 1,074,525 1,178,585 1,224,523 253,555 -
  YoY % 0.00% 2.09% 15.50% -8.83% -3.75% 382.94% -
  Horiz. % 0.00% 499.71% 489.49% 423.78% 464.82% 482.94% 100.00%
NOSH 1,111,434 1,111,434 1,108,139 902,962 906,604 913,823 246,170 33.89%
  YoY % 0.00% 0.30% 22.72% -0.40% -0.79% 271.22% -
  Horiz. % 451.49% 451.49% 450.15% 366.80% 368.28% 371.22% 100.00%
Ratio Analysis
31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
NP Margin - % 13.04 % 5.20 % 0.87 % -7.13 % 0.12 % -1.71 % -
  YoY % 0.00% 150.77% 497.70% 112.20% -6,041.67% 107.02% -
  Horiz. % 0.00% -762.57% -304.09% -50.88% 416.96% -7.02% 100.00%
ROE - % 1.96 % 0.77 % -0.23 % -1.65 % -0.25 % -0.91 % -
  YoY % 0.00% 154.55% 434.78% 86.06% -560.00% 72.53% -
  Horiz. % 0.00% -215.38% -84.62% 25.27% 181.32% 27.47% 100.00%
Per Share
31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS - 19.81 22.73 26.27 25.08 29.97 54.98 -
  YoY % 0.00% -12.85% -13.48% 4.74% -16.32% -45.49% -
  Horiz. % 0.00% 36.03% 41.34% 47.78% 45.62% 54.51% 100.00%
EPS 0.00 2.23 0.86 -0.27 -2.15 -0.34 -0.94 -
  YoY % 0.00% 159.30% 418.52% 87.44% -532.35% 63.83% -
  Horiz. % -0.00% -237.23% -91.49% 28.72% 228.72% 36.17% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.16 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS - 1.1400 1.1200 1.1900 1.3000 1.3400 1.0300 -
  YoY % 0.00% 1.79% -5.88% -8.46% -2.99% 30.10% -
  Horiz. % 0.00% 110.68% 108.74% 115.53% 126.21% 130.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS - 8.60 9.85 9.27 8.89 10.70 5.29 -
  YoY % 0.00% -12.69% 6.26% 4.27% -16.92% 102.27% -
  Horiz. % 0.00% 162.57% 186.20% 175.24% 168.05% 202.27% 100.00%
EPS 0.00 0.97 0.37 -0.10 -0.76 -0.12 -0.09 -
  YoY % 0.00% 162.16% 470.00% 86.84% -533.33% -33.33% -
  Horiz. % -0.00% -1,077.78% -411.11% 111.11% 844.44% 133.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.21 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS - 0.4953 0.4851 0.4200 0.4607 0.4787 0.0991 -
  YoY % 0.00% 2.10% 15.50% -8.83% -3.76% 383.05% -
  Horiz. % 0.00% 499.80% 489.51% 423.81% 464.88% 483.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 31/03/10 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 -
Price 0.5400 0.4900 0.2800 0.6000 0.4800 0.3300 1.4100 -
P/RPS 0.00 2.47 1.23 2.28 1.91 1.10 2.56 -
  YoY % 0.00% 100.81% -46.05% 19.37% 73.64% -57.03% -
  Horiz. % 0.00% 96.48% 48.05% 89.06% 74.61% 42.97% 100.00%
P/EPS 0.00 21.97 32.56 -222.22 -22.33 -97.06 -150.00 -
  YoY % 0.00% -32.52% 114.65% -895.16% 76.99% 35.29% -
  Horiz. % -0.00% -14.65% -21.71% 148.15% 14.89% 64.71% 100.00%
EY 0.00 4.55 3.07 -0.45 -4.48 -1.03 -0.67 -
  YoY % 0.00% 48.21% 782.22% 89.96% -334.95% -53.73% -
  Horiz. % -0.00% -679.10% -458.21% 67.16% 668.66% 153.73% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.53 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.00 0.43 0.25 0.50 0.37 0.25 1.37 -
  YoY % 0.00% 72.00% -50.00% 35.14% 48.00% -81.75% -
  Horiz. % 0.00% 31.39% 18.25% 36.50% 27.01% 18.25% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date - 18/03/10 18/03/09 07/03/08 08/03/07 16/03/06 28/03/05 -
Price 0.0000 0.4900 0.2800 0.4700 0.5100 0.3400 0.6200 -
P/RPS 0.00 2.47 1.23 1.79 2.03 1.13 1.13 -
  YoY % 0.00% 100.81% -31.28% -11.82% 79.65% 0.00% -
  Horiz. % 0.00% 218.58% 108.85% 158.41% 179.65% 100.00% 100.00%
P/EPS 0.00 21.97 32.56 -174.07 -23.72 -100.00 -65.96 -
  YoY % 0.00% -32.52% 118.71% -633.85% 76.28% -51.61% -
  Horiz. % -0.00% -33.31% -49.36% 263.90% 35.96% 151.61% 100.00%
EY 0.00 4.55 3.07 -0.57 -4.22 -1.00 -1.52 -
  YoY % 0.00% 48.21% 638.60% 86.49% -322.00% 34.21% -
  Horiz. % -0.00% -299.34% -201.97% 37.50% 277.63% 65.79% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.48 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.00 0.43 0.25 0.39 0.39 0.25 0.60 -
  YoY % 0.00% 72.00% -35.90% 0.00% 56.00% -58.33% -
  Horiz. % 0.00% 71.67% 41.67% 65.00% 65.00% 41.67% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

451  365  515  846 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.02 
 SAPNRG 0.11+0.01 
 JAG 0.09+0.01 
 AIRASIA 0.845+0.02 
 CAREPLS 1.49+0.30 
 AAX 0.110.00 
 K1 0.495+0.05 
 HLT 0.885+0.19 
 BCMALL 0.30+0.04 
 HLT-WA 0.585+0.145 

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