Highlights

[BJASSET] YoY TTM Result on 2010-04-30 [#0]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 14-Jun-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
30-Apr-2010
Profit Trend QoQ -     840.48%    YoY -     2,541.81%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/04/10 30/06/09 30/04/09 31/03/02 30/04/01 31/03/01  -  CAGR
Revenue 155,755 260,426 332,450 128,393 637,304 1,067,294  -  -19.09%
  YoY % -40.19% -21.66% 158.93% -79.85% -40.29% - -
  Horiz. % 14.59% 24.40% 31.15% 12.03% 59.71% 100.00% -
PBT 284,591 41,062 40,157 2,591 18,460 36,672  -  25.29%
  YoY % 593.08% 2.25% 1,449.86% -85.96% -49.66% - -
  Horiz. % 776.04% 111.97% 109.50% 7.07% 50.34% 100.00% -
Tax -66,415 -24,358 -25,566 -1,096 -11,082 -14,865  -  17.91%
  YoY % -172.66% 4.73% -2,232.66% 90.11% 25.45% - -
  Horiz. % 446.79% 163.86% 171.99% 7.37% 74.55% 100.00% -
NP 218,176 16,704 14,591 1,495 7,378 21,807  -  28.84%
  YoY % 1,206.13% 14.48% 875.99% -79.74% -66.17% - -
  Horiz. % 1,000.49% 76.60% 66.91% 6.86% 33.83% 100.00% -
NP to SH 216,179 11,245 8,183 -984 7,378 21,807  -  28.71%
  YoY % 1,822.45% 37.42% 931.61% -113.34% -66.17% - -
  Horiz. % 991.33% 51.57% 37.52% -4.51% 33.83% 100.00% -
Tax Rate 23.34 % 59.32 % 63.67 % 42.30 % 60.03 % 40.54 %  -  % -5.89%
  YoY % -60.65% -6.83% 50.52% -29.54% 48.08% - -
  Horiz. % 57.57% 146.32% 157.05% 104.34% 148.08% 100.00% -
Total Cost -62,421 243,722 317,859 126,898 629,926 1,045,487  -  -
  YoY % -125.61% -23.32% 150.48% -79.86% -39.75% - -
  Horiz. % -5.97% 23.31% 30.40% 12.14% 60.25% 100.00% -
Net Worth 1,457,992 1,257,200 1,257,200 45,265 191,301 202,091  -  24.29%
  YoY % 15.97% 0.00% 2,677.40% -76.34% -5.34% - -
  Horiz. % 721.45% 622.10% 622.10% 22.40% 94.66% 100.00% -
Dividend
30/04/10 30/06/09 30/04/09 31/03/02 30/04/01 31/03/01  -  CAGR
Div 0 0 0 0 0 0  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Equity
30/04/10 30/06/09 30/04/09 31/03/02 30/04/01 31/03/01  -  CAGR
Net Worth 1,457,992 1,257,200 1,257,200 45,265 191,301 202,091  -  24.29%
  YoY % 15.97% 0.00% 2,677.40% -76.34% -5.34% - -
  Horiz. % 721.45% 622.10% 622.10% 22.40% 94.66% 100.00% -
NOSH 1,112,971 1,122,500 1,122,500 41,527 41,497 41,497  -  43.61%
  YoY % -0.85% 0.00% 2,603.01% 0.07% 0.00% - -
  Horiz. % 2,682.04% 2,705.01% 2,705.01% 100.07% 100.00% 100.00% -
Ratio Analysis
30/04/10 30/06/09 30/04/09 31/03/02 30/04/01 31/03/01  -  CAGR
NP Margin 140.08 % 6.41 % 4.39 % 1.16 % 1.16 % 2.04 %  -  % 59.26%
  YoY % 2,085.34% 46.01% 278.45% 0.00% -43.14% - -
  Horiz. % 6,866.67% 314.22% 215.20% 56.86% 56.86% 100.00% -
ROE 14.83 % 0.89 % 0.65 % -2.17 % 3.86 % 10.79 %  -  % 3.56%
  YoY % 1,566.29% 36.92% 129.95% -156.22% -64.23% - -
  Horiz. % 137.44% 8.25% 6.02% -20.11% 35.77% 100.00% -
Per Share
30/04/10 30/06/09 30/04/09 31/03/02 30/04/01 31/03/01  -  CAGR
RPS 13.99 23.20 29.62 309.17 1,535.78 2,571.97  -  -43.66%
  YoY % -39.70% -21.67% -90.42% -79.87% -40.29% - -
  Horiz. % 0.54% 0.90% 1.15% 12.02% 59.71% 100.00% -
EPS 19.42 1.00 0.73 -2.37 17.78 52.55  -  -10.38%
  YoY % 1,842.00% 36.99% 130.80% -113.33% -66.17% - -
  Horiz. % 36.96% 1.90% 1.39% -4.51% 33.83% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 1.3100 1.1200 1.1200 1.0900 4.6100 4.8700  -  -13.45%
  YoY % 16.96% 0.00% 2.75% -76.36% -5.34% - -
  Horiz. % 26.90% 23.00% 23.00% 22.38% 94.66% 100.00% -
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/04/10 30/06/09 30/04/09 31/03/02 30/04/01 31/03/01  -  CAGR
RPS 6.09 10.18 13.00 5.02 24.91 41.72  -  -19.08%
  YoY % -40.18% -21.69% 158.96% -79.85% -40.29% - -
  Horiz. % 14.60% 24.40% 31.16% 12.03% 59.71% 100.00% -
EPS 8.45 0.44 0.32 -0.04 0.29 0.85  -  28.75%
  YoY % 1,820.45% 37.50% 900.00% -113.79% -65.88% - -
  Horiz. % 994.12% 51.76% 37.65% -4.71% 34.12% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.5699 0.4914 0.4914 0.0177 0.0748 0.0790  -  24.29%
  YoY % 15.97% 0.00% 2,676.27% -76.34% -5.32% - -
  Horiz. % 721.39% 622.03% 622.03% 22.41% 94.68% 100.00% -
Price Multiplier on Financial Quarter End Date
30/04/10 30/06/09 30/04/09 31/03/02 30/04/01 31/03/01  -  CAGR
Date 30/04/10 30/06/09 30/04/09 29/03/02 30/04/01 30/03/01  -  -
Price 0.5800 0.4000 0.3900 1.4100 1.3500 1.2600  -  -
P/RPS 4.14 1.72 1.32 0.46 0.09 0.05  -  62.58%
  YoY % 140.70% 30.30% 186.96% 411.11% 80.00% - -
  Horiz. % 8,280.00% 3,440.00% 2,640.00% 920.00% 180.00% 100.00% -
P/EPS 2.99 39.93 53.50 -59.51 7.59 2.40  -  2.45%
  YoY % -92.51% -25.36% 189.90% -884.06% 216.25% - -
  Horiz. % 124.58% 1,663.75% 2,229.17% -2,479.58% 316.25% 100.00% -
EY 33.49 2.50 1.87 -1.68 13.17 41.71  -  -2.39%
  YoY % 1,239.60% 33.69% 211.31% -112.76% -68.42% - -
  Horiz. % 80.29% 5.99% 4.48% -4.03% 31.58% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 0.44 0.36 0.35 1.29 0.29 0.26  -  5.96%
  YoY % 22.22% 2.86% -72.87% 344.83% 11.54% - -
  Horiz. % 169.23% 138.46% 134.62% 496.15% 111.54% 100.00% -
Price Multiplier on Announcement Date
30/04/10 30/06/09 30/04/09 31/03/02 30/04/01 31/03/01  -  CAGR
Date - - 18/06/09 - - 25/05/01  -  -
Price 0.0000 0.0000 0.3900 0.0000 0.0000 0.9200  -  -
P/RPS 0.00 0.00 1.32 0.00 0.00 0.04  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 3,300.00% 0.00% 0.00% 100.00% -
P/EPS 0.00 0.00 53.50 0.00 0.00 1.75  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 3,057.14% 0.00% 0.00% 100.00% -
EY 0.00 0.00 1.87 0.00 0.00 57.12  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 3.27% 0.00% 0.00% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 0.00 0.00 0.35 0.00 0.00 0.19  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 184.21% 0.00% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers