[BJASSET] YoY Annualized Quarter Result on 31-Jul-2003 [#1]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
16-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- -53.17%
YoY- -49.66%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/03/00 CAGR
Revenue 296,640 313,644 154,248 152,212 249,344 0 1,118,688 -18.89%
PBT -17,156 -31,440 16,472 9,668 21,152 0 23,748 -
Tax -928 -6,412 -8,544 -4,688 -11,260 0 -8,424 -29.39%
NP -18,084 -37,852 7,928 4,980 9,892 0 15,324 -
-
NP to SH -23,664 -43,088 7,928 4,980 9,892 0 15,324 -
-
Tax Rate - - 51.87% 48.49% 53.23% - 35.47% -
Total Cost 314,724 351,496 146,320 147,232 239,452 0 1,103,364 -17.95%
-
Net Worth 1,192,301 977,626 11,658 11,620 47,302 0 188,302 33.80%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/03/00 CAGR
Net Worth 1,192,301 977,626 11,658 11,620 47,302 0 188,302 33.80%
NOSH 910,153 905,210 166,554 166,000 41,493 41,543 42,566 62.13%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/03/00 CAGR
NP Margin -6.10% -12.07% 5.14% 3.27% 3.97% 0.00% 1.37% -
ROE -1.98% -4.41% 68.00% 42.86% 20.91% 0.00% 8.14% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/03/00 CAGR
RPS 32.59 34.65 92.61 91.69 600.93 0.00 2,628.08 -49.98%
EPS -2.60 -4.76 4.76 3.00 23.84 0.00 36.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.08 0.07 0.07 1.14 0.00 4.4237 -17.47%
Adjusted Per Share Value based on latest NOSH - 166,000
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/03/00 CAGR
RPS 11.60 12.26 6.03 5.95 9.75 0.00 43.73 -18.89%
EPS -0.92 -1.68 0.31 0.19 0.39 0.00 0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4661 0.3821 0.0046 0.0045 0.0185 0.00 0.0736 33.81%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/03/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/03/00 -
Price 0.47 0.55 1.17 1.33 1.15 0.91 2.06 -
P/RPS 1.44 1.59 1.26 1.45 0.19 0.00 0.08 57.79%
P/EPS -18.08 -11.55 24.58 44.33 4.82 0.00 5.72 -
EY -5.53 -8.65 4.07 2.26 20.73 0.00 17.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.51 16.71 19.00 1.01 0.00 0.47 -4.12%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/03/00 CAGR
Date 11/09/06 12/09/05 20/09/04 16/09/03 13/09/02 - 31/05/00 -
Price 0.42 0.44 1.23 1.23 1.35 0.00 1.46 -
P/RPS 1.29 1.27 1.33 1.34 0.22 0.00 0.06 62.27%
P/EPS -16.15 -9.24 25.84 41.00 5.66 0.00 4.06 -
EY -6.19 -10.82 3.87 2.44 17.66 0.00 24.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.41 17.57 17.57 1.18 0.00 0.33 -0.48%

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