[BJASSET] QoQ Annualized Quarter Result on 30-Apr-2006 [#4]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
15-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
30-Apr-2006 [#4]
Profit Trend
QoQ- -298.08%
YoY- -5.15%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 303,205 274,722 296,640 352,555 365,125 313,280 313,644 -2.22%
PBT -10,845 -18,544 -17,156 -1,655 5,218 -30,618 -31,440 -50.71%
Tax -10,766 -13,242 -928 -10,416 -4,782 -6,092 -6,412 41.13%
NP -21,612 -31,786 -18,084 -12,071 436 -36,710 -37,852 -31.10%
-
NP to SH -25,989 -36,464 -23,664 -16,491 -4,142 -41,094 -43,088 -28.54%
-
Tax Rate - - - - 91.64% - - -
Total Cost 324,817 306,508 314,724 364,626 364,689 349,990 351,496 -5.11%
-
Net Worth 1,178,585 1,179,184 1,192,301 1,197,053 1,224,523 968,515 977,626 13.23%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 1,178,585 1,179,184 1,192,301 1,197,053 1,224,523 968,515 977,626 13.23%
NOSH 906,604 907,064 910,153 906,858 913,823 905,154 905,210 0.10%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin -7.13% -11.57% -6.10% -3.42% 0.12% -11.72% -12.07% -
ROE -2.21% -3.09% -1.98% -1.38% -0.34% -4.24% -4.41% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 33.44 30.29 32.59 38.88 39.96 34.61 34.65 -2.33%
EPS -2.87 -4.02 -2.60 -1.82 -0.45 -4.54 -4.76 -28.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.30 1.31 1.32 1.34 1.07 1.08 13.11%
Adjusted Per Share Value based on latest NOSH - 905,350
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 11.85 10.74 11.60 13.78 14.27 12.25 12.26 -2.23%
EPS -1.02 -1.43 -0.92 -0.64 -0.16 -1.61 -1.68 -28.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4607 0.4609 0.4661 0.4679 0.4787 0.3786 0.3821 13.24%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 0.48 0.43 0.47 0.62 0.33 0.40 0.55 -
P/RPS 1.44 1.42 1.44 1.59 0.83 1.16 1.59 -6.37%
P/EPS -16.74 -10.70 -18.08 -34.09 -72.79 -8.81 -11.55 27.98%
EY -5.97 -9.35 -5.53 -2.93 -1.37 -11.35 -8.65 -21.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.33 0.36 0.47 0.25 0.37 0.51 -19.21%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 08/03/07 13/12/06 11/09/06 15/06/06 16/03/06 15/12/05 12/09/05 -
Price 0.51 0.41 0.42 0.53 0.34 0.34 0.44 -
P/RPS 1.52 1.35 1.29 1.36 0.85 0.98 1.27 12.68%
P/EPS -17.79 -10.20 -16.15 -29.15 -75.00 -7.49 -9.24 54.57%
EY -5.62 -9.80 -6.19 -3.43 -1.33 -13.35 -10.82 -35.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.32 0.32 0.40 0.25 0.32 0.41 -3.27%

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