Highlights

[BJASSET] YoY Quarter Result on 2008-07-31 [#1]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 17-Sep-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2009
Quarter 31-Jul-2008  [#1]
Profit Trend QoQ -     -889.18%    YoY -     -444.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Revenue 90,993 0 71,414 72,024 74,856 74,160 78,411 2.92%
  YoY % 0.00% 0.00% -0.85% -3.78% 0.94% -5.42% -
  Horiz. % 116.05% 0.00% 91.08% 91.85% 95.47% 94.58% 100.00%
PBT 34,490 0 4,659 -905 3,481 -4,289 -7,860 -
  YoY % 0.00% 0.00% 614.81% -126.00% 181.16% 45.43% -
  Horiz. % -438.80% -0.00% -59.27% 11.51% -44.29% 54.57% 100.00%
Tax -2,186 0 -1,502 -1,208 -1,377 -232 -1,603 6.18%
  YoY % 0.00% 0.00% -24.34% 12.27% -493.53% 85.53% -
  Horiz. % 136.37% -0.00% 93.70% 75.36% 85.90% 14.47% 100.00%
NP 32,304 0 3,157 -2,113 2,104 -4,521 -9,463 -
  YoY % 0.00% 0.00% 249.41% -200.43% 146.54% 52.22% -
  Horiz. % -341.37% -0.00% -33.36% 22.33% -22.23% 47.78% 100.00%
NP to SH 30,526 0 1,799 -3,062 888 -5,916 -10,772 -
  YoY % 0.00% 0.00% 158.75% -444.82% 115.01% 45.08% -
  Horiz. % -283.38% -0.00% -16.70% 28.43% -8.24% 54.92% 100.00%
Tax Rate 6.34 % - % 32.24 % - % 39.56 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 16.03% 0.00% 81.50% 0.00% 100.00% - -
Total Cost 58,689 0 68,257 74,137 72,752 78,681 87,874 -7.51%
  YoY % 0.00% 0.00% -7.93% 1.90% -7.54% -10.46% -
  Horiz. % 66.79% 0.00% 77.68% 84.37% 82.79% 89.54% 100.00%
Net Worth 1,593,145 - 1,259,300 1,213,864 1,065,600 1,192,301 977,626 9.91%
  YoY % 0.00% 0.00% 3.74% 13.91% -10.63% 21.96% -
  Horiz. % 162.96% 0.00% 128.81% 124.16% 109.00% 121.96% 100.00%
Dividend
30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Net Worth 1,593,145 - 1,259,300 1,213,864 1,065,600 1,192,301 977,626 9.91%
  YoY % 0.00% 0.00% 3.74% 13.91% -10.63% 21.96% -
  Horiz. % 162.96% 0.00% 128.81% 124.16% 109.00% 121.96% 100.00%
NOSH 1,114,087 1,124,375 1,124,375 1,093,571 887,999 910,153 905,210 4.10%
  YoY % -0.91% 0.00% 2.82% 23.15% -2.43% 0.55% -
  Horiz. % 123.08% 124.21% 124.21% 120.81% 98.10% 100.55% 100.00%
Ratio Analysis
30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
NP Margin 35.50 % - % 4.42 % -2.93 % 2.81 % -6.10 % -12.07 % -
  YoY % 0.00% 0.00% 250.85% -204.27% 146.07% 49.46% -
  Horiz. % -294.12% 0.00% -36.62% 24.28% -23.28% 50.54% 100.00%
ROE 1.92 % - % 0.14 % -0.25 % 0.08 % -0.50 % -1.10 % -
  YoY % 0.00% 0.00% 156.00% -412.50% 116.00% 54.55% -
  Horiz. % -174.55% 0.00% -12.73% 22.73% -7.27% 45.45% 100.00%
Per Share
30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 8.17 - 6.35 6.59 8.43 8.15 8.66 -1.12%
  YoY % 0.00% 0.00% -3.64% -21.83% 3.44% -5.89% -
  Horiz. % 94.34% 0.00% 73.33% 76.10% 97.34% 94.11% 100.00%
EPS 2.74 0.00 0.16 -0.28 0.10 -0.65 -1.19 -
  YoY % 0.00% 0.00% 157.14% -380.00% 115.38% 45.38% -
  Horiz. % -230.25% -0.00% -13.45% 23.53% -8.40% 54.62% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4300 - 1.1200 1.1100 1.2000 1.3100 1.0800 5.58%
  YoY % 0.00% 0.00% 0.90% -7.50% -8.40% 21.30% -
  Horiz. % 132.41% 0.00% 103.70% 102.78% 111.11% 121.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 3.56 - 2.79 2.82 2.93 2.90 3.07 2.91%
  YoY % 0.00% 0.00% -1.06% -3.75% 1.03% -5.54% -
  Horiz. % 115.96% 0.00% 90.88% 91.86% 95.44% 94.46% 100.00%
EPS 1.19 0.00 0.07 -0.12 0.03 -0.23 -0.42 -
  YoY % 0.00% 0.00% 158.33% -500.00% 113.04% 45.24% -
  Horiz. % -283.33% -0.00% -16.67% 28.57% -7.14% 54.76% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6227 - 0.4922 0.4745 0.4165 0.4661 0.3821 9.91%
  YoY % 0.00% 0.00% 3.73% 13.93% -10.64% 21.98% -
  Horiz. % 162.97% 0.00% 128.81% 124.18% 109.00% 121.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 -
Price 0.6200 0.4700 0.4000 0.4200 0.5900 0.4700 0.5500 -
P/RPS 7.59 0.00 6.30 6.38 7.00 5.77 6.35 3.51%
  YoY % 0.00% 0.00% -1.25% -8.86% 21.32% -9.13% -
  Horiz. % 119.53% 0.00% 99.21% 100.47% 110.24% 90.87% 100.00%
P/EPS 22.63 0.00 250.00 -150.00 590.00 -72.31 -46.22 -
  YoY % 0.00% 0.00% 266.67% -125.42% 915.93% -56.45% -
  Horiz. % -48.96% -0.00% -540.89% 324.53% -1,276.50% 156.45% 100.00%
EY 4.42 0.00 0.40 -0.67 0.17 -1.38 -2.16 -
  YoY % 0.00% 0.00% 159.70% -494.12% 112.32% 36.11% -
  Horiz. % -204.63% -0.00% -18.52% 31.02% -7.87% 63.89% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.43 0.00 0.36 0.38 0.49 0.36 0.51 -3.25%
  YoY % 0.00% 0.00% -5.26% -22.45% 36.11% -29.41% -
  Horiz. % 84.31% 0.00% 70.59% 74.51% 96.08% 70.59% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/09/09 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 15/11/10 - 17/09/09 17/09/08 12/09/07 11/09/06 12/09/05 -
Price 0.7700 0.0000 0.4600 0.3800 0.4300 0.4200 0.4400 -
P/RPS 9.43 0.00 7.24 5.77 5.10 5.15 5.08 12.71%
  YoY % 0.00% 0.00% 25.48% 13.14% -0.97% 1.38% -
  Horiz. % 185.63% 0.00% 142.52% 113.58% 100.39% 101.38% 100.00%
P/EPS 28.10 0.00 287.50 -135.71 430.00 -64.62 -36.97 -
  YoY % 0.00% 0.00% 311.85% -131.56% 765.43% -74.79% -
  Horiz. % -76.01% -0.00% -777.66% 367.08% -1,163.11% 174.79% 100.00%
EY 3.56 0.00 0.35 -0.74 0.23 -1.55 -2.70 -
  YoY % 0.00% 0.00% 147.30% -421.74% 114.84% 42.59% -
  Horiz. % -131.85% -0.00% -12.96% 27.41% -8.52% 57.41% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.54 0.00 0.41 0.34 0.36 0.32 0.41 5.47%
  YoY % 0.00% 0.00% 20.59% -5.56% 12.50% -21.95% -
  Horiz. % 131.71% 0.00% 100.00% 82.93% 87.80% 78.05% 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
 
 

463  402  516  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.02 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 JAG 0.09+0.01 
 CAREPLS 1.51+0.32 
 AIRASIA 0.85+0.025 
 K1 0.495+0.05 
 HLT 0.86+0.165 
 BCMALL 0.295+0.035 
 AAX 0.110.00 

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