[BJASSET] QoQ Annualized Quarter Result on 30-Apr-2002 [#4]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
26-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
30-Apr-2002 [#4]
Profit Trend
QoQ- 16.16%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/03 31/10/02 31/07/02 30/04/02 31/03/02 31/01/02 31/12/01 CAGR
Revenue 201,170 223,712 249,344 333,751 268,886 0 251,600 -18.63%
PBT 19,209 19,752 21,152 21,179 18,117 0 17,080 11.43%
Tax -7,360 -6,832 -11,260 -6,981 -5,894 0 -4,315 63.58%
NP 11,849 12,920 9,892 14,198 12,222 0 12,765 -6.63%
-
NP to SH 11,849 12,920 9,892 14,198 12,222 0 12,765 -6.63%
-
Tax Rate 38.32% 34.59% 53.23% 32.96% 32.53% - 25.26% -
Total Cost 189,321 210,792 239,452 319,553 256,663 0 238,835 -19.27%
-
Net Worth 14,950 14,946 47,302 44,822 45,236 0 43,988 -63.01%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/03/02 31/01/02 31/12/01 CAGR
Div 3,189 4,782 - 1,245 - - - -
Div Payout % 26.92% 37.02% - 8.77% - - - -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/03/02 31/01/02 31/12/01 CAGR
Net Worth 14,950 14,946 47,302 44,822 45,236 0 43,988 -63.01%
NOSH 166,112 166,066 41,493 41,502 41,501 41,498 41,498 259.10%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/03/02 31/01/02 31/12/01 CAGR
NP Margin 5.89% 5.78% 3.97% 4.25% 4.55% 0.00% 5.07% -
ROE 79.26% 86.44% 20.91% 31.68% 27.02% 0.00% 29.02% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/03/02 31/01/02 31/12/01 CAGR
RPS 121.11 134.71 600.93 804.17 647.89 0.00 606.28 -77.33%
EPS 7.13 7.78 23.84 34.21 29.45 0.00 30.76 -74.01%
DPS 1.92 2.88 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 1.14 1.08 1.09 0.00 1.06 -89.70%
Adjusted Per Share Value based on latest NOSH - 41,333
31/01/03 31/10/02 31/07/02 30/04/02 31/03/02 31/01/02 31/12/01 CAGR
RPS 7.86 8.74 9.75 13.05 10.51 0.00 9.83 -18.62%
EPS 0.46 0.51 0.39 0.55 0.48 0.00 0.50 -7.39%
DPS 0.12 0.19 0.00 0.05 0.00 0.00 0.00 -
NAPS 0.0058 0.0058 0.0185 0.0175 0.0177 0.00 0.0172 -63.28%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/03/02 31/01/02 31/12/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 29/03/02 31/01/02 31/12/01 -
Price 1.22 1.17 1.15 1.41 1.41 1.25 1.26 -
P/RPS 1.01 0.87 0.19 0.00 0.22 0.00 0.21 325.30%
P/EPS 17.10 15.04 4.82 0.00 4.79 0.00 4.10 272.95%
EY 5.85 6.65 20.73 0.00 20.89 0.00 24.41 -73.19%
DY 1.57 2.46 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 13.56 13.00 1.01 1.28 1.29 0.00 1.19 841.86%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/03/02 31/01/02 31/12/01 CAGR
Date 07/03/03 27/11/02 13/09/02 26/07/02 24/05/02 - 28/02/02 -
Price 1.08 1.22 1.35 1.17 1.27 0.00 1.25 -
P/RPS 0.89 0.91 0.22 0.00 0.20 0.00 0.21 278.50%
P/EPS 15.14 15.68 5.66 0.00 4.31 0.00 4.06 236.39%
EY 6.60 6.38 17.66 0.00 23.19 0.00 24.61 -70.27%
DY 1.78 2.36 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.00 13.56 1.18 1.06 1.17 0.00 1.18 748.09%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment