[BJASSET] QoQ TTM Result on 31-Jul-2006 [#1]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
11-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jul-2006 [#1]
Profit Trend
QoQ- 28.04%
YoY- 56.36%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
TTM Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 387,845 305,929 351,420 366,448 370,699 360,689 280,110 24.30%
PBT -32,569 -13,889 4,053 1,587 -1,984 -9,554 -30,222 5.12%
Tax -24,569 -15,445 -14,389 -9,443 -10,814 -3,615 -7,671 117.74%
NP -57,138 -29,334 -10,336 -7,856 -12,798 -13,169 -37,893 31.59%
-
NP to SH -61,847 -33,706 -15,006 -12,465 -17,321 -16,603 -40,085 33.62%
-
Tax Rate - - 355.02% 595.02% - - - -
Total Cost 444,983 335,263 361,756 374,304 383,497 373,858 318,003 25.18%
-
Net Worth 1,158,427 1,169,999 1,177,264 1,192,301 1,195,062 1,210,860 968,449 12.72%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 1,158,427 1,169,999 1,177,264 1,192,301 1,195,062 1,210,860 968,449 12.72%
NOSH 905,021 899,999 905,588 910,153 905,350 903,626 905,092 -0.00%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin -14.73% -9.59% -2.94% -2.14% -3.45% -3.65% -13.53% -
ROE -5.34% -2.88% -1.27% -1.05% -1.45% -1.37% -4.14% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 42.85 33.99 38.81 40.26 40.95 39.92 30.95 24.29%
EPS -6.83 -3.75 -1.66 -1.37 -1.91 -1.84 -4.43 33.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.30 1.30 1.31 1.32 1.34 1.07 12.72%
Adjusted Per Share Value based on latest NOSH - 910,153
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 15.16 11.96 13.74 14.32 14.49 14.10 10.95 24.29%
EPS -2.42 -1.32 -0.59 -0.49 -0.68 -0.65 -1.57 33.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4528 0.4573 0.4602 0.4661 0.4671 0.4733 0.3786 12.70%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 0.56 0.48 0.43 0.47 0.62 0.33 0.40 -
P/RPS 1.31 1.41 1.11 1.17 1.51 0.83 1.29 1.03%
P/EPS -8.19 -12.82 -25.95 -34.32 -32.41 -17.96 -9.03 -6.31%
EY -12.20 -7.80 -3.85 -2.91 -3.09 -5.57 -11.07 6.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.37 0.33 0.36 0.47 0.25 0.37 12.28%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 19/06/07 08/03/07 13/12/06 11/09/06 15/06/06 16/03/06 15/12/05 -
Price 0.54 0.51 0.41 0.42 0.53 0.34 0.34 -
P/RPS 1.26 1.50 1.06 1.04 1.29 0.85 1.10 9.50%
P/EPS -7.90 -13.62 -24.74 -30.67 -27.70 -18.50 -7.68 1.90%
EY -12.66 -7.34 -4.04 -3.26 -3.61 -5.40 -13.03 -1.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.39 0.32 0.32 0.40 0.25 0.32 19.93%

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