[BJASSET] QoQ Cumulative Quarter Result on 30-Apr-2005 [#4]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
27-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
30-Apr-2005 [#4]
Profit Trend
QoQ- -577.74%
YoY- -319.62%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Cumulative Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 273,844 156,640 78,411 218,401 135,336 80,381 38,562 268.13%
PBT 3,914 -15,309 -7,860 -7,111 6,217 7,805 4,118 -3.32%
Tax -3,587 -3,046 -1,603 -8,572 -8,531 -4,077 -2,136 41.14%
NP 327 -18,355 -9,463 -15,683 -2,314 3,728 1,982 -69.81%
-
NP to SH -3,107 -20,547 -10,772 -15,683 -2,314 3,728 1,982 -
-
Tax Rate 91.65% - - - 137.22% 52.24% 51.87% -
Total Cost 273,517 174,995 87,874 234,084 137,650 76,653 36,580 280.98%
-
Net Worth 1,224,523 968,515 977,626 515,459 253,555 13,255 11,658 2107.39%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div - - - 8,308 5,317 3,578 - -
Div Payout % - - - 0.00% 0.00% 96.00% - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 1,224,523 968,515 977,626 515,459 253,555 13,255 11,658 2107.39%
NOSH 913,823 905,154 905,210 384,671 246,170 165,688 166,554 210.11%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 0.12% -11.72% -12.07% -7.18% -1.71% 4.64% 5.14% -
ROE -0.25% -2.12% -1.10% -3.04% -0.91% 28.13% 17.00% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 29.97 17.31 8.66 56.78 54.98 48.51 23.15 18.72%
EPS -0.34 -2.27 -1.19 -4.02 -0.94 2.25 1.19 -
DPS 0.00 0.00 0.00 2.16 2.16 2.16 0.00 -
NAPS 1.34 1.07 1.08 1.34 1.03 0.08 0.07 611.76%
Adjusted Per Share Value based on latest NOSH - 817,939
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 10.70 6.12 3.06 8.54 5.29 3.14 1.51 267.61%
EPS -0.12 -0.80 -0.42 -0.61 -0.09 0.15 0.08 -
DPS 0.00 0.00 0.00 0.32 0.21 0.14 0.00 -
NAPS 0.4787 0.3786 0.3821 0.2015 0.0991 0.0052 0.0046 2093.79%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.33 0.40 0.55 0.44 1.41 1.27 1.17 -
P/RPS 1.10 2.31 6.35 0.77 2.56 2.62 5.05 -63.69%
P/EPS -97.06 -17.62 -46.22 -10.79 -150.00 56.44 98.32 -
EY -1.03 -5.68 -2.16 -9.27 -0.67 1.77 1.02 -
DY 0.00 0.00 0.00 4.91 1.53 1.70 0.00 -
P/NAPS 0.25 0.37 0.51 0.33 1.37 15.88 16.71 -93.88%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 16/03/06 15/12/05 12/09/05 27/06/05 28/03/05 01/12/04 20/09/04 -
Price 0.34 0.34 0.44 0.41 0.62 1.29 1.23 -
P/RPS 1.13 1.96 5.08 0.72 1.13 2.66 5.31 -64.25%
P/EPS -100.00 -14.98 -36.97 -10.06 -65.96 57.33 103.36 -
EY -1.00 -6.68 -2.70 -9.94 -1.52 1.74 0.97 -
DY 0.00 0.00 0.00 5.27 3.48 1.67 0.00 -
P/NAPS 0.25 0.32 0.41 0.31 0.60 16.13 17.57 -94.08%

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