[BJASSET] QoQ TTM Result on 31-Jan-2008 [#3]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
07-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jan-2008 [#3]
Profit Trend
QoQ- 0.79%
YoY- -32.89%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
TTM Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 302,178 307,184 310,016 397,672 405,387 388,541 387,845 -15.26%
PBT 43,089 31,618 36,004 -17,461 -18,045 -24,799 -32,569 -
Tax -31,948 -31,988 -32,157 -21,396 -21,490 -25,714 -24,569 19.03%
NP 11,141 -370 3,847 -38,857 -39,535 -50,513 -57,138 -
-
NP to SH 6,298 -6,000 -2,050 -44,793 -45,150 -55,043 -61,847 -
-
Tax Rate 74.14% 101.17% 89.32% - - - - -
Total Cost 291,037 307,554 306,169 436,529 444,922 439,054 444,983 -24.55%
-
Net Worth 1,231,601 1,213,864 1,076,700 1,074,570 1,067,914 1,065,600 1,158,427 4.14%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 1,231,601 1,213,864 1,076,700 1,074,570 1,067,914 1,065,600 1,158,427 4.14%
NOSH 1,109,550 1,093,571 970,000 902,999 897,407 887,999 905,021 14.47%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 3.69% -0.12% 1.24% -9.77% -9.75% -13.00% -14.73% -
ROE 0.51% -0.49% -0.19% -4.17% -4.23% -5.17% -5.34% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 27.23 28.09 31.96 44.04 45.17 43.75 42.85 -25.98%
EPS 0.57 -0.55 -0.21 -4.96 -5.03 -6.20 -6.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.11 1.11 1.19 1.19 1.20 1.28 -9.02%
Adjusted Per Share Value based on latest NOSH - 902,999
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 11.81 12.01 12.12 15.54 15.85 15.19 15.16 -15.27%
EPS 0.25 -0.23 -0.08 -1.75 -1.76 -2.15 -2.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4814 0.4745 0.4209 0.42 0.4174 0.4165 0.4528 4.14%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 0.29 0.42 0.49 0.60 0.62 0.59 0.56 -
P/RPS 1.06 1.50 1.53 1.36 1.37 1.35 1.31 -13.11%
P/EPS 51.09 -76.55 -231.85 -12.10 -12.32 -9.52 -8.19 -
EY 1.96 -1.31 -0.43 -8.27 -8.11 -10.51 -12.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.38 0.44 0.50 0.52 0.49 0.44 -29.47%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 03/12/08 17/09/08 18/06/08 07/03/08 12/12/07 12/09/07 19/06/07 -
Price 0.28 0.38 0.39 0.47 0.62 0.43 0.54 -
P/RPS 1.03 1.35 1.22 1.07 1.37 0.98 1.26 -12.51%
P/EPS 49.33 -69.26 -184.54 -9.47 -12.32 -6.94 -7.90 -
EY 2.03 -1.44 -0.54 -10.55 -8.11 -14.42 -12.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.34 0.35 0.39 0.52 0.36 0.42 -29.12%

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