[BJASSET] YoY Annualized Quarter Result on 31-Jan-2005 [#3]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
28-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- -141.38%
YoY- -134.69%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 30/09/01 CAGR
Revenue 316,308 303,205 365,125 180,448 160,720 201,170 247,077 3.97%
PBT 9,298 -10,845 5,218 8,289 17,838 19,209 24,726 -14.29%
Tax -6,536 -10,766 -4,782 -11,374 -8,944 -7,360 -4,402 6.43%
NP 2,762 -21,612 436 -3,085 8,894 11,849 20,324 -27.00%
-
NP to SH -3,250 -25,989 -4,142 -3,085 8,894 11,849 20,324 -
-
Tax Rate 70.29% - 91.64% 137.22% 50.14% 38.32% 17.80% -
Total Cost 313,545 324,817 364,689 183,533 151,825 189,321 226,753 5.24%
-
Net Worth 1,074,525 1,178,585 1,224,523 253,555 13,275 14,950 205,010 29.86%
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 30/09/01 CAGR
Div - - - 7,089 4,779 3,189 - -
Div Payout % - - - 0.00% 53.73% 26.92% - -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 30/09/01 CAGR
Net Worth 1,074,525 1,178,585 1,224,523 253,555 13,275 14,950 205,010 29.86%
NOSH 902,962 906,604 913,823 246,170 165,945 166,112 41,500 62.55%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 30/09/01 CAGR
NP Margin 0.87% -7.13% 0.12% -1.71% 5.53% 5.89% 8.23% -
ROE -0.30% -2.21% -0.34% -1.22% 67.00% 79.26% 9.91% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 30/09/01 CAGR
RPS 35.03 33.44 39.96 73.30 96.85 121.11 595.37 -36.03%
EPS -0.36 -2.87 -0.45 -1.25 5.36 7.13 48.97 -
DPS 0.00 0.00 0.00 2.88 2.88 1.92 0.00 -
NAPS 1.19 1.30 1.34 1.03 0.08 0.09 4.94 -20.11%
Adjusted Per Share Value based on latest NOSH - 402,800
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 30/09/01 CAGR
RPS 12.36 11.85 14.27 7.05 6.28 7.86 9.66 3.96%
EPS -0.13 -1.02 -0.16 -0.12 0.35 0.46 0.79 -
DPS 0.00 0.00 0.00 0.28 0.19 0.12 0.00 -
NAPS 0.42 0.4607 0.4787 0.0991 0.0052 0.0058 0.0801 29.87%
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 30/09/01 CAGR
Date 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 28/09/01 -
Price 0.60 0.48 0.33 1.41 1.12 1.22 0.89 -
P/RPS 1.71 1.44 0.83 1.92 1.16 1.01 0.15 46.79%
P/EPS -166.67 -16.74 -72.79 -112.50 20.90 17.10 1.82 -
EY -0.60 -5.97 -1.37 -0.89 4.79 5.85 55.03 -
DY 0.00 0.00 0.00 2.04 2.57 1.57 0.00 -
P/NAPS 0.50 0.37 0.25 1.37 14.00 13.56 0.18 17.48%
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 30/09/01 CAGR
Date 07/03/08 08/03/07 16/03/06 28/03/05 05/03/04 07/03/03 12/11/01 -
Price 0.47 0.51 0.34 0.62 1.10 1.08 1.17 -
P/RPS 1.34 1.52 0.85 0.85 1.14 0.89 0.20 34.98%
P/EPS -130.56 -17.79 -75.00 -49.47 20.52 15.14 2.39 -
EY -0.77 -5.62 -1.33 -2.02 4.87 6.60 41.86 -
DY 0.00 0.00 0.00 4.65 2.62 1.78 0.00 -
P/NAPS 0.39 0.39 0.25 0.60 13.75 12.00 0.24 7.95%

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