[BJASSET] YoY Cumulative Quarter Result on 31-Oct-2009 [#2]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
04-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ--%
YoY- -22.68%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 161,014 184,398 0 143,638 147,065 154,903 137,361 3.12%
PBT 58,756 65,564 0 10,528 12,337 5,252 -9,272 -
Tax -2,894 -3,296 0 -2,859 -3,333 -3,542 -6,621 -14.79%
NP 55,862 62,268 0 7,669 9,004 1,710 -15,893 -
-
NP to SH 53,616 58,713 0 5,268 6,813 -1,535 -18,232 -
-
Tax Rate 4.93% 5.03% - 27.16% 27.02% 67.44% - -
Total Cost 105,152 122,130 0 135,969 138,061 153,193 153,254 -7.02%
-
Net Worth 1,824,278 1,601,263 0 1,255,353 1,239,742 1,074,500 1,179,184 8.80%
Dividend
31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 1,824,278 1,601,263 0 1,255,353 1,239,742 1,074,500 1,179,184 8.80%
NOSH 1,112,365 1,111,988 1,120,851 1,120,851 1,116,885 902,941 907,064 4.02%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 34.69% 33.77% 0.00% 5.34% 6.12% 1.10% -11.57% -
ROE 2.94% 3.67% 0.00% 0.42% 0.55% -0.14% -1.55% -
Per Share
31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 14.47 16.58 0.00 12.82 13.17 17.16 15.14 -0.87%
EPS 4.82 5.28 0.00 0.47 0.61 -0.17 -2.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.44 0.00 1.12 1.11 1.19 1.30 4.59%
Adjusted Per Share Value based on latest NOSH - 1,119,032
31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 6.46 7.40 0.00 5.76 5.90 6.22 5.51 3.12%
EPS 2.15 2.36 0.00 0.21 0.27 -0.06 -0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.732 0.6425 0.00 0.5037 0.4974 0.4311 0.4731 8.80%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 30/12/11 30/12/10 31/12/09 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.83 0.78 0.43 0.46 0.29 0.62 0.43 -
P/RPS 5.73 4.70 0.00 3.59 2.20 3.61 2.84 14.54%
P/EPS 17.22 14.77 0.00 97.87 47.54 -364.71 -21.39 -
EY 5.81 6.77 0.00 1.02 2.10 -0.27 -4.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.54 0.00 0.41 0.26 0.52 0.33 8.78%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 15/02/12 22/02/11 - 04/12/09 03/12/08 12/12/07 13/12/06 -
Price 0.87 0.80 0.00 0.45 0.28 0.62 0.41 -
P/RPS 6.01 4.82 0.00 3.51 2.13 3.61 2.71 16.65%
P/EPS 18.05 15.15 0.00 95.74 45.90 -364.71 -20.40 -
EY 5.54 6.60 0.00 1.04 2.18 -0.27 -4.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.00 0.40 0.25 0.52 0.32 10.25%

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