[BJASSET] YoY Annual (Unaudited) Result on 30-Apr-2007 [#4]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
19-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
30-Apr-2007 [#4]
Profit Trend
YoY- -261.59%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/11 30/06/10 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 353,998 371,584 310,016 388,901 352,555 218,401 156,660 12.04%
PBT 365,956 314,912 36,004 -49,994 -1,655 -7,111 15,482 55.44%
Tax -72,827 -73,933 -32,157 -4,928 -10,416 -8,572 -8,341 35.28%
NP 293,129 240,979 3,847 -54,922 -12,071 -15,683 7,141 67.88%
-
NP to SH 288,016 235,673 -2,050 -59,629 -16,491 -15,683 7,141 67.47%
-
Tax Rate 19.90% 23.48% 89.32% - - - 53.88% -
Total Cost 60,869 130,605 306,169 443,823 364,626 234,084 149,519 -11.78%
-
Net Worth 1,836,268 1,480,609 1,034,318 1,077,568 1,197,053 515,459 14,934 95.64%
Dividend
30/06/11 30/06/10 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div 33,386 16,698 - - - 8,308 8,363 21.29%
Div Payout % 11.59% 7.09% - - - 0.00% 117.11% -
Equity
30/06/11 30/06/10 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 1,836,268 1,480,609 1,034,318 1,077,568 1,197,053 515,459 14,934 95.64%
NOSH 1,112,890 1,113,240 931,818 905,519 906,858 384,671 165,934 30.39%
Ratio Analysis
30/06/11 30/06/10 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 82.81% 64.85% 1.24% -14.12% -3.42% -7.18% 4.56% -
ROE 15.68% 15.92% -0.20% -5.53% -1.38% -3.04% 47.82% -
Per Share
30/06/11 30/06/10 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 31.81 33.38 33.27 42.95 38.88 56.78 94.41 -14.07%
EPS 25.88 21.17 -0.22 -6.59 -1.82 -4.02 4.30 28.44%
DPS 3.00 1.50 0.00 0.00 0.00 2.16 5.04 -6.98%
NAPS 1.65 1.33 1.11 1.19 1.32 1.34 0.09 50.03%
Adjusted Per Share Value based on latest NOSH - 905,021
30/06/11 30/06/10 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 13.56 14.24 11.88 14.90 13.51 8.37 6.00 12.04%
EPS 11.04 9.03 -0.08 -2.28 -0.63 -0.60 0.27 67.79%
DPS 1.28 0.64 0.00 0.00 0.00 0.32 0.32 21.33%
NAPS 0.7036 0.5673 0.3963 0.4129 0.4586 0.1975 0.0057 95.74%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/06/11 30/06/10 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 1.05 0.50 0.49 0.56 0.62 0.44 1.10 -
P/RPS 3.30 1.50 1.47 1.30 1.59 0.77 1.17 15.56%
P/EPS 4.06 2.36 -222.73 -8.50 -34.09 -10.79 25.56 -22.63%
EY 24.65 42.34 -0.45 -11.76 -2.93 -9.27 3.91 29.27%
DY 2.86 3.00 0.00 0.00 0.00 4.91 4.58 -6.35%
P/NAPS 0.64 0.38 0.44 0.47 0.47 0.33 12.22 -33.72%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 09/08/11 25/08/10 18/06/08 19/06/07 15/06/06 27/06/05 08/06/04 -
Price 0.81 0.62 0.39 0.54 0.53 0.41 1.16 -
P/RPS 2.55 1.86 1.17 1.26 1.36 0.72 1.23 10.70%
P/EPS 3.13 2.93 -177.27 -8.20 -29.15 -10.06 26.95 -25.93%
EY 31.95 34.15 -0.56 -12.19 -3.43 -9.94 3.71 35.02%
DY 3.70 2.42 0.00 0.00 0.00 5.27 4.34 -2.20%
P/NAPS 0.49 0.47 0.35 0.45 0.40 0.31 12.89 -36.62%

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