[BJASSET] QoQ Annualized Quarter Result on 30-Apr-2008 [#4]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
18-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
30-Apr-2008 [#4]
Profit Trend
QoQ- 36.94%
YoY- 96.56%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 335,876 294,130 288,096 310,016 316,308 309,806 299,424 7.92%
PBT 25,500 24,674 -3,620 36,004 9,298 10,504 13,924 49.41%
Tax -8,026 -6,666 -4,832 -32,157 -6,536 -7,084 -5,508 28.38%
NP 17,473 18,008 -8,452 3,847 2,762 3,420 8,416 62.38%
-
NP to SH 12,706 13,626 -12,248 -2,050 -3,250 -3,070 3,552 132.99%
-
Tax Rate 31.47% 27.02% - 89.32% 70.29% 67.44% 39.56% -
Total Cost 318,402 276,122 296,548 306,169 313,545 306,386 291,008 6.15%
-
Net Worth 1,241,116 1,239,742 1,213,864 1,034,318 1,074,525 1,074,500 1,065,600 10.64%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 1,241,116 1,239,742 1,213,864 1,034,318 1,074,525 1,074,500 1,065,600 10.64%
NOSH 1,108,139 1,116,885 1,093,571 931,818 902,962 902,941 887,999 15.83%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 5.20% 6.12% -2.93% 1.24% 0.87% 1.10% 2.81% -
ROE 1.02% 1.10% -1.01% -0.20% -0.30% -0.29% 0.33% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 30.31 26.33 26.34 33.27 35.03 34.31 33.72 -6.83%
EPS 1.15 1.22 -1.12 -0.22 -0.36 -0.34 0.40 101.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.11 1.11 1.11 1.19 1.19 1.20 -4.47%
Adjusted Per Share Value based on latest NOSH - 970,000
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 13.48 11.80 11.56 12.44 12.69 12.43 12.01 7.96%
EPS 0.51 0.55 -0.49 -0.08 -0.13 -0.12 0.14 135.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.498 0.4974 0.4871 0.415 0.4312 0.4311 0.4276 10.64%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 0.28 0.29 0.42 0.49 0.60 0.62 0.59 -
P/RPS 0.92 1.10 1.59 1.47 1.71 1.81 1.75 -34.73%
P/EPS 24.42 23.77 -37.50 -222.73 -166.67 -182.35 147.50 -69.68%
EY 4.10 4.21 -2.67 -0.45 -0.60 -0.55 0.68 229.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.38 0.44 0.50 0.52 0.49 -36.01%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 18/03/09 03/12/08 17/09/08 18/06/08 07/03/08 12/12/07 12/09/07 -
Price 0.28 0.28 0.38 0.39 0.47 0.62 0.43 -
P/RPS 0.92 1.06 1.44 1.17 1.34 1.81 1.28 -19.68%
P/EPS 24.42 22.95 -33.93 -177.27 -130.56 -182.35 107.50 -62.60%
EY 4.10 4.36 -2.95 -0.56 -0.77 -0.55 0.93 167.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.34 0.35 0.39 0.52 0.36 -21.49%

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