[BJASSET] QoQ Annualized Quarter Result on 31-Oct-2002 [#2]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Oct-2002 [#2]
Profit Trend
QoQ- 30.61%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/03/02 CAGR
Revenue 152,212 191,444 201,170 223,712 249,344 333,751 268,886 -34.71%
PBT 9,668 18,077 19,209 19,752 21,152 21,179 18,117 -37.54%
Tax -4,688 -7,442 -7,360 -6,832 -11,260 -6,981 -5,894 -15.76%
NP 4,980 10,635 11,849 12,920 9,892 14,198 12,222 -48.97%
-
NP to SH 4,980 10,635 11,849 12,920 9,892 14,198 12,222 -48.97%
-
Tax Rate 48.49% 41.17% 38.32% 34.59% 53.23% 32.96% 32.53% -
Total Cost 147,232 180,809 189,321 210,792 239,452 319,553 256,663 -34.06%
-
Net Worth 11,620 16,591 14,950 14,946 47,302 44,822 45,236 -63.89%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/03/02 CAGR
Div - 2,389 3,189 4,782 - 1,245 - -
Div Payout % - 22.46% 26.92% 37.02% - 8.77% - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/03/02 CAGR
Net Worth 11,620 16,591 14,950 14,946 47,302 44,822 45,236 -63.89%
NOSH 166,000 165,912 166,112 166,066 41,493 41,502 41,501 182.63%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/03/02 CAGR
NP Margin 3.27% 5.56% 5.89% 5.78% 3.97% 4.25% 4.55% -
ROE 42.86% 64.10% 79.26% 86.44% 20.91% 31.68% 27.02% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/03/02 CAGR
RPS 91.69 115.39 121.11 134.71 600.93 804.17 647.89 -76.90%
EPS 3.00 6.41 7.13 7.78 23.84 34.21 29.45 -81.94%
DPS 0.00 1.44 1.92 2.88 0.00 3.00 0.00 -
NAPS 0.07 0.10 0.09 0.09 1.14 1.08 1.09 -87.22%
Adjusted Per Share Value based on latest NOSH - 166,124
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/03/02 CAGR
RPS 5.95 7.48 7.86 8.74 9.75 13.05 10.51 -34.71%
EPS 0.19 0.42 0.46 0.51 0.39 0.55 0.48 -50.07%
DPS 0.00 0.09 0.12 0.19 0.00 0.05 0.00 -
NAPS 0.0045 0.0065 0.0058 0.0058 0.0185 0.0175 0.0177 -64.17%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/03/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 29/03/02 -
Price 1.33 1.06 1.22 1.17 1.15 1.41 1.41 -
P/RPS 1.45 0.92 1.01 0.87 0.19 0.00 0.22 310.94%
P/EPS 44.33 16.54 17.10 15.04 4.82 0.00 4.79 429.99%
EY 2.26 6.05 5.85 6.65 20.73 0.00 20.89 -81.11%
DY 0.00 1.36 1.57 2.46 0.00 0.00 0.00 -
P/NAPS 19.00 10.60 13.56 13.00 1.01 1.28 1.29 650.79%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/03/02 CAGR
Date 16/09/03 06/06/03 07/03/03 27/11/02 13/09/02 26/07/02 24/05/02 -
Price 1.23 1.18 1.08 1.22 1.35 1.17 1.27 -
P/RPS 1.34 1.02 0.89 0.91 0.22 0.00 0.20 316.03%
P/EPS 41.00 18.41 15.14 15.68 5.66 0.00 4.31 441.03%
EY 2.44 5.43 6.60 6.38 17.66 0.00 23.19 -81.50%
DY 0.00 1.22 1.78 2.36 0.00 0.00 0.00 -
P/NAPS 17.57 11.80 12.00 13.56 1.18 1.06 1.17 661.79%

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