[BJASSET] YoY TTM Result on 30-Apr-2007 [#4]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
19-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
30-Apr-2007 [#4]
Profit Trend
QoQ- -83.49%
YoY- -257.06%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 353,998 155,755 310,016 387,845 370,699 203,851 156,660 12.04%
PBT 365,956 284,591 36,004 -32,569 -1,984 -7,108 15,475 55.45%
Tax -72,827 -66,415 -32,157 -24,569 -10,814 -8,702 -8,373 35.21%
NP 293,129 218,176 3,847 -57,138 -12,798 -15,810 7,102 68.01%
-
NP to SH 288,016 216,179 -2,050 -61,847 -17,321 -15,810 7,102 67.60%
-
Tax Rate 19.90% 23.34% 89.32% - - - 54.11% -
Total Cost 60,869 -62,421 306,169 444,983 383,497 219,661 149,558 -11.78%
-
Net Worth 1,836,814 1,478,170 1,076,700 1,158,427 1,195,062 891,553 14,919 95.67%
Dividend
30/06/11 30/06/10 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div 33,396 - - - - 3,591 8,368 21.29%
Div Payout % 11.60% - - - - 0.00% 117.84% -
Equity
30/06/11 30/06/10 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 1,836,814 1,478,170 1,076,700 1,158,427 1,195,062 891,553 14,919 95.67%
NOSH 1,113,220 1,111,406 970,000 905,021 905,350 817,939 165,769 30.42%
Ratio Analysis
30/06/11 30/06/10 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 82.81% 140.08% 1.24% -14.73% -3.45% -7.76% 4.53% -
ROE 15.68% 14.62% -0.19% -5.34% -1.45% -1.77% 47.60% -
Per Share
30/06/11 30/06/10 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 31.80 14.01 31.96 42.85 40.95 24.92 94.50 -14.09%
EPS 25.87 19.45 -0.21 -6.83 -1.91 -1.93 4.28 28.52%
DPS 3.00 0.00 0.00 0.00 0.00 0.44 5.04 -6.98%
NAPS 1.65 1.33 1.11 1.28 1.32 1.09 0.09 50.03%
Adjusted Per Share Value based on latest NOSH - 905,021
30/06/11 30/06/10 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 13.56 5.97 11.88 14.86 14.20 7.81 6.00 12.04%
EPS 11.04 8.28 -0.08 -2.37 -0.66 -0.61 0.27 67.79%
DPS 1.28 0.00 0.00 0.00 0.00 0.14 0.32 21.33%
NAPS 0.7038 0.5663 0.4125 0.4438 0.4579 0.3416 0.0057 95.75%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/06/11 30/06/10 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 1.05 0.50 0.49 0.56 0.62 0.44 1.10 -
P/RPS 3.30 3.57 1.53 1.31 1.51 1.77 1.16 15.69%
P/EPS 4.06 2.57 -231.85 -8.19 -32.41 -22.76 25.68 -22.68%
EY 24.64 38.90 -0.43 -12.20 -3.09 -4.39 3.89 29.36%
DY 2.86 0.00 0.00 0.00 0.00 1.00 4.58 -6.35%
P/NAPS 0.64 0.38 0.44 0.44 0.47 0.40 12.22 -33.72%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 09/08/11 - 18/06/08 19/06/07 15/06/06 27/06/05 08/06/04 -
Price 0.81 0.00 0.39 0.54 0.53 0.41 1.16 -
P/RPS 2.55 0.00 1.22 1.26 1.29 1.65 1.23 10.70%
P/EPS 3.13 0.00 -184.54 -7.90 -27.70 -21.21 27.08 -25.98%
EY 31.94 0.00 -0.54 -12.66 -3.61 -4.71 3.69 35.12%
DY 3.70 0.00 0.00 0.00 0.00 1.07 4.34 -2.20%
P/NAPS 0.49 0.00 0.35 0.42 0.40 0.38 12.89 -36.62%

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