[BJASSET] YoY TTM Result on 31-Jul-2005 [#1]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
12-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jul-2005 [#1]
Profit Trend
QoQ- -80.67%
YoY- -464.38%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
TTM Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 307,184 388,541 366,448 243,700 157,169 170,466 124,437 16.23%
PBT 31,618 -24,799 1,587 -19,086 17,176 15,206 9,345 22.50%
Tax -31,988 -25,714 -9,443 -8,169 -9,337 -5,799 -5,377 34.57%
NP -370 -50,513 -7,856 -27,255 7,839 9,407 3,968 -
-
NP to SH -6,000 -55,043 -12,465 -28,564 7,839 9,407 3,968 -
-
Tax Rate 101.17% - 595.02% - 54.36% 38.14% 57.54% -
Total Cost 307,554 439,054 374,304 270,955 149,330 161,059 120,469 16.89%
-
Net Worth 1,213,864 1,065,600 1,192,301 977,626 11,658 11,620 41,493 75.44%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div - - - 3,591 8,368 2,392 - -
Div Payout % - - - 0.00% 106.76% 25.43% - -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 1,213,864 1,065,600 1,192,301 977,626 11,658 11,620 41,493 75.44%
NOSH 1,093,571 887,999 910,153 905,210 166,554 166,000 41,493 72.42%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin -0.12% -13.00% -2.14% -11.18% 4.99% 5.52% 3.19% -
ROE -0.49% -5.17% -1.05% -2.92% 67.24% 80.96% 9.56% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 28.09 43.75 40.26 26.92 94.36 102.69 299.90 -32.58%
EPS -0.55 -6.20 -1.37 -3.16 4.71 5.67 9.56 -
DPS 0.00 0.00 0.00 0.40 5.04 1.44 0.00 -
NAPS 1.11 1.20 1.31 1.08 0.07 0.07 1.00 1.75%
Adjusted Per Share Value based on latest NOSH - 905,210
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 12.01 15.19 14.32 9.53 6.14 6.66 4.86 16.25%
EPS -0.23 -2.15 -0.49 -1.12 0.31 0.37 0.16 -
DPS 0.00 0.00 0.00 0.14 0.33 0.09 0.00 -
NAPS 0.4745 0.4165 0.4661 0.3821 0.0046 0.0045 0.0162 75.48%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 0.42 0.59 0.47 0.55 1.17 1.33 1.15 -
P/RPS 1.50 1.35 1.17 2.04 1.24 1.30 0.38 25.68%
P/EPS -76.55 -9.52 -34.32 -17.43 24.86 23.47 12.03 -
EY -1.31 -10.51 -2.91 -5.74 4.02 4.26 8.32 -
DY 0.00 0.00 0.00 0.72 4.31 1.08 0.00 -
P/NAPS 0.38 0.49 0.36 0.51 16.71 19.00 1.15 -16.83%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 17/09/08 12/09/07 11/09/06 12/09/05 20/09/04 16/09/03 - -
Price 0.38 0.43 0.42 0.44 1.23 1.23 0.00 -
P/RPS 1.35 0.98 1.04 1.63 1.30 1.20 0.00 -
P/EPS -69.26 -6.94 -30.67 -13.94 26.13 21.71 0.00 -
EY -1.44 -14.42 -3.26 -7.17 3.83 4.61 0.00 -
DY 0.00 0.00 0.00 0.90 4.10 1.17 0.00 -
P/NAPS 0.34 0.36 0.32 0.41 17.57 17.57 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