[BJASSET] QoQ TTM Result on 31-Jan-2007 [#3]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
08-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- -124.62%
YoY- -103.01%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
TTM Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 405,387 388,541 387,845 305,929 351,420 366,448 370,699 6.12%
PBT -18,045 -24,799 -32,569 -13,889 4,053 1,587 -1,984 333.97%
Tax -21,490 -25,714 -24,569 -15,445 -14,389 -9,443 -10,814 57.86%
NP -39,535 -50,513 -57,138 -29,334 -10,336 -7,856 -12,798 111.67%
-
NP to SH -45,150 -55,043 -61,847 -33,706 -15,006 -12,465 -17,321 89.07%
-
Tax Rate - - - - 355.02% 595.02% - -
Total Cost 444,922 439,054 444,983 335,263 361,756 374,304 383,497 10.38%
-
Net Worth 1,067,914 1,065,600 1,158,427 1,169,999 1,177,264 1,192,301 1,195,062 -7.20%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 1,067,914 1,065,600 1,158,427 1,169,999 1,177,264 1,192,301 1,195,062 -7.20%
NOSH 897,407 887,999 905,021 899,999 905,588 910,153 905,350 -0.58%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin -9.75% -13.00% -14.73% -9.59% -2.94% -2.14% -3.45% -
ROE -4.23% -5.17% -5.34% -2.88% -1.27% -1.05% -1.45% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 45.17 43.75 42.85 33.99 38.81 40.26 40.95 6.73%
EPS -5.03 -6.20 -6.83 -3.75 -1.66 -1.37 -1.91 90.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.20 1.28 1.30 1.30 1.31 1.32 -6.66%
Adjusted Per Share Value based on latest NOSH - 899,999
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 15.85 15.19 15.16 11.96 13.74 14.32 14.49 6.14%
EPS -1.76 -2.15 -2.42 -1.32 -0.59 -0.49 -0.68 88.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4174 0.4165 0.4528 0.4573 0.4602 0.4661 0.4671 -7.20%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 0.62 0.59 0.56 0.48 0.43 0.47 0.62 -
P/RPS 1.37 1.35 1.31 1.41 1.11 1.17 1.51 -6.26%
P/EPS -12.32 -9.52 -8.19 -12.82 -25.95 -34.32 -32.41 -47.43%
EY -8.11 -10.51 -12.20 -7.80 -3.85 -2.91 -3.09 89.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.49 0.44 0.37 0.33 0.36 0.47 6.95%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 12/12/07 12/09/07 19/06/07 08/03/07 13/12/06 11/09/06 15/06/06 -
Price 0.62 0.43 0.54 0.51 0.41 0.42 0.53 -
P/RPS 1.37 0.98 1.26 1.50 1.06 1.04 1.29 4.08%
P/EPS -12.32 -6.94 -7.90 -13.62 -24.74 -30.67 -27.70 -41.64%
EY -8.11 -14.42 -12.66 -7.34 -4.04 -3.26 -3.61 71.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.36 0.42 0.39 0.32 0.32 0.40 19.05%

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