[BJASSET] YoY Quarter Result on 31-Jan-2003 [#3]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
07-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jan-2003 [#3]
Profit Trend
QoQ- -39.13%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Quarter Result
31/01/06 31/01/05 31/01/04 31/01/03 30/09/01 31/01/02 30/09/00 CAGR
Revenue 135,534 54,955 42,868 39,022 27,067 0 312,000 -14.45%
PBT 19,080 -1,588 6,175 4,531 2,767 0 10,258 12.32%
Tax -398 -4,454 -3,162 -2,104 -900 0 -6,735 -41.12%
NP 18,682 -6,042 3,013 2,427 1,867 0 3,523 36.67%
-
NP to SH 17,440 -6,042 3,013 2,427 1,867 0 3,523 34.92%
-
Tax Rate 2.09% - 51.21% 46.44% 32.53% - 65.66% -
Total Cost 116,852 60,997 39,855 36,595 25,200 0 308,477 -16.62%
-
Net Worth 1,210,860 414,883 13,243 14,960 204,955 0 189,154 41.57%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 30/09/01 31/01/02 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 30/09/01 31/01/02 30/09/00 CAGR
Net Worth 1,210,860 414,883 13,243 14,960 204,955 0 189,154 41.57%
NOSH 903,626 402,800 165,549 166,232 41,488 41,524 41,495 78.06%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 30/09/01 31/01/02 30/09/00 CAGR
NP Margin 13.78% -10.99% 7.03% 6.22% 6.90% 0.00% 1.13% -
ROE 1.44% -1.46% 22.75% 16.22% 0.91% 0.00% 1.86% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 30/09/01 31/01/02 30/09/00 CAGR
RPS 15.00 13.64 25.89 23.47 65.24 0.00 751.88 -51.95%
EPS 1.93 -1.50 1.82 1.46 4.50 0.00 8.49 -24.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.03 0.08 0.09 4.94 0.00 4.5584 -20.48%
Adjusted Per Share Value based on latest NOSH - 166,232
31/01/06 31/01/05 31/01/04 31/01/03 30/09/01 31/01/02 30/09/00 CAGR
RPS 5.30 2.15 1.68 1.53 1.06 0.00 12.20 -14.45%
EPS 0.68 -0.24 0.12 0.09 0.07 0.00 0.14 34.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4733 0.1622 0.0052 0.0058 0.0801 0.00 0.0739 41.59%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 30/09/01 31/01/02 30/09/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 28/09/01 31/01/02 29/09/00 -
Price 0.33 1.41 1.12 1.22 0.89 1.25 1.00 -
P/RPS 2.20 10.33 4.33 5.20 1.36 0.00 0.13 69.84%
P/EPS 17.10 -94.00 61.54 83.56 19.78 0.00 11.78 7.22%
EY 5.85 -1.06 1.63 1.20 5.06 0.00 8.49 -6.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 1.37 14.00 13.56 0.18 0.00 0.22 2.42%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 30/09/01 31/01/02 30/09/00 CAGR
Date 16/03/06 28/03/05 05/03/04 07/03/03 12/11/01 - 23/11/00 -
Price 0.34 0.62 1.10 1.08 1.17 0.00 1.04 -
P/RPS 2.27 4.54 4.25 4.60 1.79 0.00 0.14 68.49%
P/EPS 17.62 -41.33 60.44 73.97 26.00 0.00 12.25 7.04%
EY 5.68 -2.42 1.65 1.35 3.85 0.00 8.16 -6.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.60 13.75 12.00 0.24 0.00 0.23 1.57%

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