[BJASSET] QoQ Annualized Quarter Result on 31-Jul-2005 [#1]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
12-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jul-2005 [#1]
Profit Trend
QoQ- -174.74%
YoY- -643.49%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 352,555 365,125 313,280 313,644 218,401 180,448 160,762 69.03%
PBT -1,655 5,218 -30,618 -31,440 -7,111 8,289 15,610 -
Tax -10,416 -4,782 -6,092 -6,412 -8,572 -11,374 -8,154 17.78%
NP -12,071 436 -36,710 -37,852 -15,683 -3,085 7,456 -
-
NP to SH -16,491 -4,142 -41,094 -43,088 -15,683 -3,085 7,456 -
-
Tax Rate - 91.64% - - - 137.22% 52.24% -
Total Cost 364,626 364,689 349,990 351,496 234,084 183,533 153,306 78.46%
-
Net Worth 1,197,053 1,224,523 968,515 977,626 515,459 253,555 13,255 1929.57%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - - - - 8,308 7,089 7,157 -
Div Payout % - - - - 0.00% 0.00% 96.00% -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 1,197,053 1,224,523 968,515 977,626 515,459 253,555 13,255 1929.57%
NOSH 906,858 913,823 905,154 905,210 384,671 246,170 165,688 211.54%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin -3.42% 0.12% -11.72% -12.07% -7.18% -1.71% 4.64% -
ROE -1.38% -0.34% -4.24% -4.41% -3.04% -1.22% 56.25% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 38.88 39.96 34.61 34.65 56.78 73.30 97.03 -45.73%
EPS -1.82 -0.45 -4.54 -4.76 -4.02 -1.25 4.50 -
DPS 0.00 0.00 0.00 0.00 2.16 2.88 4.32 -
NAPS 1.32 1.34 1.07 1.08 1.34 1.03 0.08 551.45%
Adjusted Per Share Value based on latest NOSH - 905,210
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 13.78 14.27 12.25 12.26 8.54 7.05 6.28 69.10%
EPS -0.64 -0.16 -1.61 -1.68 -0.61 -0.12 0.29 -
DPS 0.00 0.00 0.00 0.00 0.32 0.28 0.28 -
NAPS 0.4679 0.4787 0.3786 0.3821 0.2015 0.0991 0.0052 1924.62%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.62 0.33 0.40 0.55 0.44 1.41 1.27 -
P/RPS 1.59 0.83 1.16 1.59 0.77 1.92 1.31 13.82%
P/EPS -34.09 -72.79 -8.81 -11.55 -10.79 -112.50 28.22 -
EY -2.93 -1.37 -11.35 -8.65 -9.27 -0.89 3.54 -
DY 0.00 0.00 0.00 0.00 4.91 2.04 3.40 -
P/NAPS 0.47 0.25 0.37 0.51 0.33 1.37 15.88 -90.49%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 15/06/06 16/03/06 15/12/05 12/09/05 27/06/05 28/03/05 01/12/04 -
Price 0.53 0.34 0.34 0.44 0.41 0.62 1.29 -
P/RPS 1.36 0.85 0.98 1.27 0.72 0.85 1.33 1.50%
P/EPS -29.15 -75.00 -7.49 -9.24 -10.06 -49.47 28.67 -
EY -3.43 -1.33 -13.35 -10.82 -9.94 -2.02 3.49 -
DY 0.00 0.00 0.00 0.00 5.27 4.65 3.35 -
P/NAPS 0.40 0.25 0.32 0.41 0.31 0.60 16.13 -91.55%

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