[BJASSET] QoQ TTM Result on 31-Jul-2005 [#1]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
12-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jul-2005 [#1]
Profit Trend
QoQ- -80.67%
YoY- -464.38%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
TTM Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 370,699 360,689 280,110 243,700 203,851 171,456 159,369 75.82%
PBT -1,984 -9,554 -30,222 -19,086 -7,108 8,313 16,076 -
Tax -10,814 -3,615 -7,671 -8,169 -8,702 -10,196 -8,904 13.87%
NP -12,798 -13,169 -37,893 -27,255 -15,810 -1,883 7,172 -
-
NP to SH -17,321 -16,603 -40,085 -28,564 -15,810 -1,883 7,172 -
-
Tax Rate - - - - - 122.65% 55.39% -
Total Cost 383,497 373,858 318,003 270,955 219,661 173,339 152,197 85.48%
-
Net Worth 1,195,062 1,210,860 968,449 977,626 891,553 414,883 13,302 1922.52%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - - - 3,591 3,591 3,591 8,365 -
Div Payout % - - - 0.00% 0.00% 0.00% 116.65% -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 1,195,062 1,210,860 968,449 977,626 891,553 414,883 13,302 1922.52%
NOSH 905,350 903,626 905,092 905,210 817,939 402,800 166,285 210.44%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin -3.45% -3.65% -13.53% -11.18% -7.76% -1.10% 4.50% -
ROE -1.45% -1.37% -4.14% -2.92% -1.77% -0.45% 53.91% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 40.95 39.92 30.95 26.92 24.92 42.57 95.84 -43.35%
EPS -1.91 -1.84 -4.43 -3.16 -1.93 -0.47 4.31 -
DPS 0.00 0.00 0.00 0.40 0.44 0.89 5.04 -
NAPS 1.32 1.34 1.07 1.08 1.09 1.03 0.08 551.45%
Adjusted Per Share Value based on latest NOSH - 905,210
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 14.87 14.47 11.24 9.78 8.18 6.88 6.39 75.87%
EPS -0.70 -0.67 -1.61 -1.15 -0.63 -0.08 0.29 -
DPS 0.00 0.00 0.00 0.14 0.14 0.14 0.34 -
NAPS 0.4795 0.4859 0.3886 0.3923 0.3577 0.1665 0.0053 1932.00%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.62 0.33 0.40 0.55 0.44 1.41 1.27 -
P/RPS 1.51 0.83 1.29 2.04 1.77 3.31 1.33 8.85%
P/EPS -32.41 -17.96 -9.03 -17.43 -22.76 -301.62 29.45 -
EY -3.09 -5.57 -11.07 -5.74 -4.39 -0.33 3.40 -
DY 0.00 0.00 0.00 0.72 1.00 0.63 3.97 -
P/NAPS 0.47 0.25 0.37 0.51 0.40 1.37 15.88 -90.49%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 15/06/06 16/03/06 15/12/05 12/09/05 27/06/05 28/03/05 01/12/04 -
Price 0.53 0.34 0.34 0.44 0.41 0.62 1.29 -
P/RPS 1.29 0.85 1.10 1.63 1.65 1.46 1.35 -2.99%
P/EPS -27.70 -18.50 -7.68 -13.94 -21.21 -132.63 29.91 -
EY -3.61 -5.40 -13.03 -7.17 -4.71 -0.75 3.34 -
DY 0.00 0.00 0.00 0.90 1.07 1.44 3.91 -
P/NAPS 0.40 0.25 0.32 0.41 0.38 0.60 16.13 -91.55%

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