[BJASSET] QoQ Annualized Quarter Result on 31-Jul-2006 [#1]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
11-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jul-2006 [#1]
Profit Trend
QoQ- -43.5%
YoY- 45.08%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 388,901 303,205 274,722 296,640 352,555 365,125 313,280 15.55%
PBT -49,994 -10,845 -18,544 -17,156 -1,655 5,218 -30,618 38.78%
Tax -4,928 -10,766 -13,242 -928 -10,416 -4,782 -6,092 -13.21%
NP -54,922 -21,612 -31,786 -18,084 -12,071 436 -36,710 30.90%
-
NP to SH -59,629 -25,989 -36,464 -23,664 -16,491 -4,142 -41,094 28.25%
-
Tax Rate - - - - - 91.64% - -
Total Cost 443,823 324,817 306,508 314,724 364,626 364,689 349,990 17.20%
-
Net Worth 1,077,568 1,178,585 1,179,184 1,192,301 1,197,053 1,224,523 968,515 7.39%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 1,077,568 1,178,585 1,179,184 1,192,301 1,197,053 1,224,523 968,515 7.39%
NOSH 905,519 906,604 907,064 910,153 906,858 913,823 905,154 0.02%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin -14.12% -7.13% -11.57% -6.10% -3.42% 0.12% -11.72% -
ROE -5.53% -2.21% -3.09% -1.98% -1.38% -0.34% -4.24% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 42.95 33.44 30.29 32.59 38.88 39.96 34.61 15.52%
EPS -6.59 -2.87 -4.02 -2.60 -1.82 -0.45 -4.54 28.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.30 1.30 1.31 1.32 1.34 1.07 7.36%
Adjusted Per Share Value based on latest NOSH - 910,153
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 15.20 11.85 10.74 11.60 13.78 14.27 12.25 15.51%
EPS -2.33 -1.02 -1.43 -0.92 -0.64 -0.16 -1.61 28.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4212 0.4607 0.4609 0.4661 0.4679 0.4787 0.3786 7.38%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 0.56 0.48 0.43 0.47 0.62 0.33 0.40 -
P/RPS 1.30 1.44 1.42 1.44 1.59 0.83 1.16 7.91%
P/EPS -8.50 -16.74 -10.70 -18.08 -34.09 -72.79 -8.81 -2.36%
EY -11.76 -5.97 -9.35 -5.53 -2.93 -1.37 -11.35 2.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.37 0.33 0.36 0.47 0.25 0.37 17.34%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 19/06/07 08/03/07 13/12/06 11/09/06 15/06/06 16/03/06 15/12/05 -
Price 0.54 0.51 0.41 0.42 0.53 0.34 0.34 -
P/RPS 1.26 1.52 1.35 1.29 1.36 0.85 0.98 18.29%
P/EPS -8.20 -17.79 -10.20 -16.15 -29.15 -75.00 -7.49 6.24%
EY -12.19 -5.62 -9.80 -6.19 -3.43 -1.33 -13.35 -5.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.39 0.32 0.32 0.40 0.25 0.32 25.59%

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