[BJASSET] QoQ Cumulative Quarter Result on 31-Mar-2010 [#3]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 CAGR
Revenue 90,993 371,584 299,393 0 220,124 0 143,638 -39.27%
PBT 34,490 314,912 295,119 0 33,266 0 10,528 265.74%
Tax -2,186 -73,933 -69,274 0 -4,566 0 -2,859 -25.42%
NP 32,304 240,979 225,845 0 28,700 0 7,669 381.37%
-
NP to SH 30,526 235,673 221,447 0 24,785 0 5,268 582.09%
-
Tax Rate 6.34% 23.48% 23.47% - 13.73% - 27.16% -
Total Cost 58,689 130,605 73,548 0 191,424 0 135,969 -60.07%
-
Net Worth 1,593,145 1,480,609 1,457,766 0 1,267,035 0 1,255,353 29.74%
Dividend
30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 CAGR
Div - 16,698 - - - - - -
Div Payout % - 7.09% - - - - - -
Equity
30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 CAGR
Net Worth 1,593,145 1,480,609 1,457,766 0 1,267,035 0 1,255,353 29.74%
NOSH 1,114,087 1,113,240 1,112,799 1,111,434 1,111,434 1,120,851 1,120,851 -0.65%
Ratio Analysis
30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 CAGR
NP Margin 35.50% 64.85% 75.43% 0.00% 13.04% 0.00% 5.34% -
ROE 1.92% 15.92% 15.19% 0.00% 1.96% 0.00% 0.42% -
Per Share
30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 CAGR
RPS 8.17 33.38 26.90 0.00 19.81 0.00 12.82 -38.88%
EPS 2.74 21.17 19.90 0.00 2.23 0.00 0.47 586.61%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.33 1.31 0.00 1.14 0.00 1.12 30.60%
Adjusted Per Share Value based on latest NOSH - 1,115,257
30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 CAGR
RPS 3.65 14.91 12.01 0.00 8.83 0.00 5.76 -39.25%
EPS 1.22 9.46 8.89 0.00 0.99 0.00 0.21 584.01%
DPS 0.00 0.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6392 0.5941 0.5849 0.00 0.5084 0.00 0.5037 29.73%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 CAGR
Date 30/09/10 30/06/10 30/04/10 31/03/10 29/01/10 31/12/09 30/10/09 -
Price 0.62 0.50 0.58 0.54 0.49 0.43 0.46 -
P/RPS 7.59 1.50 2.16 0.00 2.47 0.00 3.59 126.63%
P/EPS 22.63 2.36 2.91 0.00 21.97 0.00 97.87 -79.81%
EY 4.42 42.34 34.31 0.00 4.55 0.00 1.02 396.51%
DY 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.38 0.44 0.00 0.43 0.00 0.41 5.34%
Price Multiplier on Announcement Date
30/09/10 30/06/10 30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 CAGR
Date 15/11/10 25/08/10 14/06/10 - 18/03/10 - 04/12/09 -
Price 0.77 0.62 0.47 0.00 0.49 0.00 0.45 -
P/RPS 9.43 1.86 1.75 0.00 2.47 0.00 3.51 194.46%
P/EPS 28.10 2.93 2.36 0.00 21.97 0.00 95.74 -73.80%
EY 3.56 34.15 42.34 0.00 4.55 0.00 1.04 283.72%
DY 0.00 2.42 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.47 0.36 0.00 0.43 0.00 0.40 38.81%

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