[BJASSET] QoQ TTM 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- 503.25%
YoY- 290.94%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
TTM Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/03/02 31/01/02 CAGR
Revenue 191,444 170,930 194,009 124,437 128,393 128,393 93,359 78.13%
PBT 18,077 14,449 13,975 9,345 2,591 2,591 1,301 729.48%
Tax -7,442 -5,624 -6,082 -5,377 -1,096 -1,096 566 -
NP 10,635 8,825 7,893 3,968 1,495 1,495 1,867 305.01%
-
NP to SH 10,635 8,825 7,893 3,968 -984 -984 -612 -
-
Tax Rate 41.17% 38.92% 43.52% 57.54% 42.30% 42.30% -43.50% -
Total Cost 180,809 162,105 186,116 120,469 126,898 126,898 91,492 72.91%
-
Net Worth 16,647 14,960 14,951 41,493 45,466 45,265 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 2,392 3,632 3,632 - - - - -
Div Payout % 22.49% 41.16% 46.02% - - - - -
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 16,647 14,960 14,951 41,493 45,466 45,265 0 -
NOSH 166,476 166,232 166,124 41,493 41,333 41,527 41,524 205.37%
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% 5.16% 4.07% 3.19% 1.16% 1.16% 2.00% -
ROE 63.88% 58.99% 52.79% 9.56% -2.16% -2.17% 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 115.00 102.83 116.78 299.90 310.63 309.17 224.83 -41.66%
EPS 6.39 5.31 4.75 9.56 -2.38 -2.37 -1.47 -
DPS 1.44 2.19 2.19 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.09 0.09 1.00 1.10 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 6.68 7.58 4.86 5.02 5.02 3.65 78.04%
EPS 0.42 0.34 0.31 0.16 -0.04 -0.04 -0.02 -
DPS 0.09 0.14 0.14 0.00 0.00 0.00 0.00 -
NAPS 0.0065 0.0058 0.0058 0.0162 0.0178 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 1.19 1.00 0.38 0.45 0.46 0.56 49.05%
P/EPS 16.59 22.98 24.63 12.03 -59.23 -59.51 -84.81 -
EY 6.03 4.35 4.06 8.32 -1.69 -1.68 -1.18 -
DY 1.36 1.79 1.87 0.00 0.00 0.00 0.00 -
P/NAPS 10.60 13.56 13.00 1.15 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 - - - - -
Price 1.18 1.08 1.22 0.00 0.00 0.00 0.00 -
P/RPS 1.03 1.05 1.04 0.00 0.00 0.00 0.00 -
P/EPS 18.47 20.34 25.68 0.00 0.00 0.00 0.00 -
EY 5.41 4.92 3.89 0.00 0.00 0.00 0.00 -
DY 1.22 2.02 1.79 0.00 0.00 0.00 0.00 -
P/NAPS 11.80 12.00 13.56 0.00 0.00 0.00 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