[BJASSET] YoY TTM Result on 31-Jan-2004 [#3]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
05-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jan-2004 [#3]
Profit Trend
QoQ- 7.48%
YoY- -4.6%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
TTM Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 30/09/01 31/01/02 CAGR
Revenue 305,929 360,689 171,456 171,576 170,930 54,295 93,359 26.77%
PBT -13,889 -9,554 8,313 17,049 14,449 4,475 1,301 -
Tax -15,445 -3,615 -10,196 -8,630 -5,624 -1,593 566 -
NP -29,334 -13,169 -1,883 8,419 8,825 2,882 1,867 -
-
NP to SH -33,706 -16,603 -1,883 8,419 8,825 2,882 -612 122.84%
-
Tax Rate - - 122.65% 50.62% 38.92% 35.60% -43.50% -
Total Cost 335,263 373,858 173,339 163,157 162,105 51,413 91,492 29.63%
-
Net Worth 1,169,999 1,210,860 414,883 13,243 14,960 204,955 0 -
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 30/09/01 31/01/02 CAGR
Div - - 3,591 3,594 3,632 - - -
Div Payout % - - 0.00% 42.70% 41.16% - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 30/09/01 31/01/02 CAGR
Net Worth 1,169,999 1,210,860 414,883 13,243 14,960 204,955 0 -
NOSH 899,999 903,626 402,800 165,549 166,232 41,488 41,524 84.94%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 30/09/01 31/01/02 CAGR
NP Margin -9.59% -3.65% -1.10% 4.91% 5.16% 5.31% 2.00% -
ROE -2.88% -1.37% -0.45% 63.57% 58.99% 1.41% 0.00% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 30/09/01 31/01/02 CAGR
RPS 33.99 39.92 42.57 103.64 102.83 130.87 224.83 -31.45%
EPS -3.75 -1.84 -0.47 5.09 5.31 6.95 -1.47 20.58%
DPS 0.00 0.00 0.89 2.16 2.19 0.00 0.00 -
NAPS 1.30 1.34 1.03 0.08 0.09 4.94 0.00 -
Adjusted Per Share Value based on latest NOSH - 165,549
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 30/09/01 31/01/02 CAGR
RPS 11.96 14.10 6.70 6.71 6.68 2.12 3.65 26.77%
EPS -1.32 -0.65 -0.07 0.33 0.34 0.11 -0.02 131.05%
DPS 0.00 0.00 0.14 0.14 0.14 0.00 0.00 -
NAPS 0.4573 0.4733 0.1622 0.0052 0.0058 0.0801 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 30/09/01 31/01/02 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 28/09/01 31/01/02 -
Price 0.48 0.33 1.41 1.12 1.22 0.89 1.25 -
P/RPS 1.41 0.83 3.31 1.08 1.19 0.68 0.56 20.27%
P/EPS -12.82 -17.96 -301.62 22.02 22.98 12.81 -84.81 -31.45%
EY -7.80 -5.57 -0.33 4.54 4.35 7.80 -1.18 45.86%
DY 0.00 0.00 0.63 1.93 1.79 0.00 0.00 -
P/NAPS 0.37 0.25 1.37 14.00 13.56 0.18 0.00 -
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 30/09/01 31/01/02 CAGR
Date 08/03/07 16/03/06 28/03/05 05/03/04 07/03/03 - - -
Price 0.51 0.34 0.62 1.10 1.08 0.00 0.00 -
P/RPS 1.50 0.85 1.46 1.06 1.05 0.00 0.00 -
P/EPS -13.62 -18.50 -132.63 21.63 20.34 0.00 0.00 -
EY -7.34 -5.40 -0.75 4.62 4.92 0.00 0.00 -
DY 0.00 0.00 1.44 1.96 2.02 0.00 0.00 -
P/NAPS 0.39 0.25 0.60 13.75 12.00 0.00 0.00 -

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