[BJASSET] YoY Annualized Quarter Result on 31-Oct-2005 [#2]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
15-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- 4.63%
YoY- -651.15%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 294,130 309,806 274,722 313,280 160,762 155,344 223,712 4.66%
PBT 24,674 10,504 -18,544 -30,618 15,610 14,408 19,752 3.77%
Tax -6,666 -7,084 -13,242 -6,092 -8,154 -7,092 -6,832 -0.40%
NP 18,008 3,420 -31,786 -36,710 7,456 7,316 12,920 5.68%
-
NP to SH 13,626 -3,070 -36,464 -41,094 7,456 7,316 12,920 0.88%
-
Tax Rate 27.02% 67.44% - - 52.24% 49.22% 34.59% -
Total Cost 276,122 306,386 306,508 349,990 153,306 148,028 210,792 4.59%
-
Net Worth 1,239,742 1,074,500 1,179,184 968,515 13,255 14,964 14,946 108.69%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div - - - - 7,157 7,182 4,782 -
Div Payout % - - - - 96.00% 98.18% 37.02% -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 1,239,742 1,074,500 1,179,184 968,515 13,255 14,964 14,946 108.69%
NOSH 1,116,885 902,941 907,064 905,154 165,688 166,272 166,066 37.35%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 6.12% 1.10% -11.57% -11.72% 4.64% 4.71% 5.78% -
ROE 1.10% -0.29% -3.09% -4.24% 56.25% 48.89% 86.44% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 26.33 34.31 30.29 34.61 97.03 93.43 134.71 -23.80%
EPS 1.22 -0.34 -4.02 -4.54 4.50 4.40 7.78 -26.54%
DPS 0.00 0.00 0.00 0.00 4.32 4.32 2.88 -
NAPS 1.11 1.19 1.30 1.07 0.08 0.09 0.09 51.94%
Adjusted Per Share Value based on latest NOSH - 905,092
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 11.50 12.11 10.74 12.25 6.28 6.07 8.74 4.67%
EPS 0.53 -0.12 -1.43 -1.61 0.29 0.29 0.51 0.64%
DPS 0.00 0.00 0.00 0.00 0.28 0.28 0.19 -
NAPS 0.4846 0.42 0.4609 0.3786 0.0052 0.0058 0.0058 108.94%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 0.29 0.62 0.43 0.40 1.27 1.36 1.17 -
P/RPS 1.10 1.81 1.42 1.16 1.31 1.46 0.87 3.98%
P/EPS 23.77 -182.35 -10.70 -8.81 28.22 30.91 15.04 7.91%
EY 4.21 -0.55 -9.35 -11.35 3.54 3.24 6.65 -7.32%
DY 0.00 0.00 0.00 0.00 3.40 3.18 2.46 -
P/NAPS 0.26 0.52 0.33 0.37 15.88 15.11 13.00 -47.86%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 03/12/08 12/12/07 13/12/06 15/12/05 01/12/04 04/12/03 27/11/02 -
Price 0.28 0.62 0.41 0.34 1.29 1.24 1.22 -
P/RPS 1.06 1.81 1.35 0.98 1.33 1.33 0.91 2.57%
P/EPS 22.95 -182.35 -10.20 -7.49 28.67 28.18 15.68 6.54%
EY 4.36 -0.55 -9.80 -13.35 3.49 3.55 6.38 -6.14%
DY 0.00 0.00 0.00 0.00 3.35 3.48 2.36 -
P/NAPS 0.25 0.52 0.32 0.32 16.13 13.78 13.56 -48.57%

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