[BJASSET] QoQ Cumulative Quarter Result on 31-Jul-2002 [#1]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
13-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jul-2002 [#1]
Profit Trend
QoQ- -82.58%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Cumulative Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/03/02 31/01/02 CAGR
Revenue 191,444 150,878 111,856 62,336 333,751 313,701 0 -
PBT 18,077 14,407 9,876 5,288 21,179 21,137 0 -
Tax -7,442 -5,520 -3,416 -2,815 -6,981 -6,877 0 -
NP 10,635 8,887 6,460 2,473 14,198 14,260 0 -
-
NP to SH 10,635 8,887 6,460 2,473 14,198 14,260 0 -
-
Tax Rate 41.17% 38.31% 34.59% 53.23% 32.96% 32.54% - -
Total Cost 180,809 141,991 105,396 59,863 319,553 299,441 0 -
-
Net Worth 16,591 14,950 14,946 47,302 44,822 45,236 0 -
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/03/02 31/01/02 CAGR
Div 2,389 2,392 2,391 - 1,245 - - -
Div Payout % 22.46% 26.92% 37.02% - 8.77% - - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/03/02 31/01/02 CAGR
Net Worth 16,591 14,950 14,946 47,302 44,822 45,236 0 -
NOSH 165,912 166,112 166,066 41,493 41,502 41,501 41,498 204.69%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/03/02 31/01/02 CAGR
NP Margin 5.56% 5.89% 5.78% 3.97% 4.25% 4.55% 0.00% -
ROE 64.10% 59.44% 43.22% 5.23% 31.68% 31.52% 0.00% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/03/02 31/01/02 CAGR
RPS 115.39 90.83 67.36 150.23 804.17 755.87 0.00 -
EPS 6.41 5.35 3.89 5.96 34.21 34.36 0.00 -
DPS 1.44 1.44 1.44 0.00 3.00 0.00 0.00 -
NAPS 0.10 0.09 0.09 1.14 1.08 1.09 0.00 -
Adjusted Per Share Value based on latest NOSH - 41,493
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/03/02 31/01/02 CAGR
RPS 7.48 5.90 4.37 2.44 13.05 12.26 0.00 -
EPS 0.42 0.35 0.25 0.10 0.55 0.56 0.00 -
DPS 0.09 0.09 0.09 0.00 0.05 0.00 0.00 -
NAPS 0.0065 0.0058 0.0058 0.0185 0.0175 0.0177 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/03/02 31/01/02 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 29/03/02 31/01/02 -
Price 1.06 1.22 1.17 1.15 1.41 1.41 1.25 -
P/RPS 0.92 1.34 1.74 0.77 0.00 0.19 0.00 -
P/EPS 16.54 22.80 30.08 19.30 0.00 4.10 0.00 -
EY 6.05 4.39 3.32 5.18 0.00 24.37 0.00 -
DY 1.36 1.18 1.23 0.00 0.00 0.00 0.00 -
P/NAPS 10.60 13.56 13.00 1.01 1.28 1.29 0.00 -
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/03/02 31/01/02 CAGR
Date 06/06/03 07/03/03 27/11/02 13/09/02 26/07/02 24/05/02 - -
Price 1.18 1.08 1.22 1.35 1.17 1.27 0.00 -
P/RPS 1.02 1.19 1.81 0.90 0.00 0.17 0.00 -
P/EPS 18.41 20.19 31.36 22.65 0.00 3.70 0.00 -
EY 5.43 4.95 3.19 4.41 0.00 27.06 0.00 -
DY 1.22 1.33 1.18 0.00 0.00 0.00 0.00 -
P/NAPS 11.80 12.00 13.56 1.18 1.06 1.17 0.00 -

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