[BJASSET] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 30/09/09 31/07/09 CAGR
Revenue 326,610 0 293,498 0 287,276 0 285,656 19.61%
PBT 321,948 0 44,354 0 21,056 0 18,636 4412.77%
Tax -75,571 0 -6,088 0 -5,718 0 -6,008 2852.53%
NP 246,376 0 38,266 0 15,338 0 12,628 5209.79%
-
NP to SH 241,578 0 33,046 0 10,536 0 7,196 10870.11%
-
Tax Rate 23.47% - 13.73% - 27.16% - 32.24% -
Total Cost 80,234 0 255,232 0 271,938 0 273,028 -80.54%
-
Net Worth 1,457,766 0 1,267,035 0 1,255,353 0 1,259,300 21.61%
Dividend
30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 30/09/09 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 30/09/09 31/07/09 CAGR
Net Worth 1,457,766 0 1,267,035 0 1,255,353 0 1,259,300 21.61%
NOSH 1,112,798 1,111,434 1,111,434 1,120,851 1,120,851 1,124,375 1,124,375 -1.37%
Ratio Analysis
30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 30/09/09 31/07/09 CAGR
NP Margin 75.43% 0.00% 13.04% 0.00% 5.34% 0.00% 4.42% -
ROE 16.57% 0.00% 2.61% 0.00% 0.84% 0.00% 0.57% -
Per Share
30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 30/09/09 31/07/09 CAGR
RPS 29.35 0.00 26.41 0.00 25.63 0.00 25.41 21.25%
EPS 21.71 0.00 2.97 0.00 0.94 0.00 0.64 11023.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 0.00 1.14 0.00 1.12 0.00 1.12 23.30%
Adjusted Per Share Value based on latest NOSH - 1,119,032
30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 30/09/09 31/07/09 CAGR
RPS 12.77 0.00 11.47 0.00 11.23 0.00 11.17 19.59%
EPS 9.44 0.00 1.29 0.00 0.41 0.00 0.28 10932.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5698 0.00 0.4953 0.00 0.4907 0.00 0.4922 21.62%
Price Multiplier on Financial Quarter End Date
30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 30/09/09 31/07/09 CAGR
Date 30/04/10 31/03/10 29/01/10 31/12/09 30/10/09 30/09/09 31/07/09 -
Price 0.58 0.54 0.49 0.43 0.46 0.47 0.40 -
P/RPS 1.98 0.00 1.86 0.00 1.79 0.00 1.57 36.37%
P/EPS 2.67 0.00 16.48 0.00 48.94 0.00 62.50 -98.52%
EY 37.43 0.00 6.07 0.00 2.04 0.00 1.60 6668.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.00 0.43 0.00 0.41 0.00 0.36 30.77%
Price Multiplier on Announcement Date
30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 30/09/09 31/07/09 CAGR
Date 14/06/10 - 18/03/10 - 04/12/09 - 17/09/09 -
Price 0.47 0.00 0.49 0.00 0.45 0.00 0.46 -
P/RPS 1.60 0.00 1.86 0.00 1.76 0.00 1.81 -15.20%
P/EPS 2.16 0.00 16.48 0.00 47.87 0.00 71.88 -99.07%
EY 46.19 0.00 6.07 0.00 2.09 0.00 1.39 10721.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.00 0.43 0.00 0.40 0.00 0.41 -15.96%

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