[BJASSET] YoY TTM Result on 31-Jul-2006 [#1]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
11-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jul-2006 [#1]
Profit Trend
QoQ- 28.04%
YoY- 56.36%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
TTM Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 256,799 307,184 388,541 366,448 243,700 157,169 170,466 7.06%
PBT 32,479 31,618 -24,799 1,587 -19,086 17,176 15,206 13.47%
Tax -23,735 -31,988 -25,714 -9,443 -8,169 -9,337 -5,799 26.44%
NP 8,744 -370 -50,513 -7,856 -27,255 7,839 9,407 -1.20%
-
NP to SH 3,169 -6,000 -55,043 -12,465 -28,564 7,839 9,407 -16.57%
-
Tax Rate 73.08% 101.17% - 595.02% - 54.36% 38.14% -
Total Cost 248,055 307,554 439,054 374,304 270,955 149,330 161,059 7.45%
-
Net Worth 1,259,300 1,213,864 1,065,600 1,192,301 977,626 11,658 11,620 118.19%
Dividend
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div - - - - 3,591 8,368 2,392 -
Div Payout % - - - - 0.00% 106.76% 25.43% -
Equity
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 1,259,300 1,213,864 1,065,600 1,192,301 977,626 11,658 11,620 118.19%
NOSH 1,124,375 1,093,571 887,999 910,153 905,210 166,554 166,000 37.51%
Ratio Analysis
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin 3.40% -0.12% -13.00% -2.14% -11.18% 4.99% 5.52% -
ROE 0.25% -0.49% -5.17% -1.05% -2.92% 67.24% 80.96% -
Per Share
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 22.84 28.09 43.75 40.26 26.92 94.36 102.69 -22.14%
EPS 0.28 -0.55 -6.20 -1.37 -3.16 4.71 5.67 -39.40%
DPS 0.00 0.00 0.00 0.00 0.40 5.04 1.44 -
NAPS 1.12 1.11 1.20 1.31 1.08 0.07 0.07 58.67%
Adjusted Per Share Value based on latest NOSH - 910,153
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 10.30 12.33 15.59 14.70 9.78 6.31 6.84 7.05%
EPS 0.13 -0.24 -2.21 -0.50 -1.15 0.31 0.38 -16.35%
DPS 0.00 0.00 0.00 0.00 0.14 0.34 0.10 -
NAPS 0.5053 0.4871 0.4276 0.4784 0.3923 0.0047 0.0047 117.90%
Price Multiplier on Financial Quarter End Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 -
Price 0.40 0.42 0.59 0.47 0.55 1.17 1.33 -
P/RPS 1.75 1.50 1.35 1.17 2.04 1.24 1.30 5.07%
P/EPS 141.92 -76.55 -9.52 -34.32 -17.43 24.86 23.47 34.93%
EY 0.70 -1.31 -10.51 -2.91 -5.74 4.02 4.26 -25.97%
DY 0.00 0.00 0.00 0.00 0.72 4.31 1.08 -
P/NAPS 0.36 0.38 0.49 0.36 0.51 16.71 19.00 -48.33%
Price Multiplier on Announcement Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date - 17/09/08 12/09/07 11/09/06 12/09/05 20/09/04 16/09/03 -
Price 0.00 0.38 0.43 0.42 0.44 1.23 1.23 -
P/RPS 0.00 1.35 0.98 1.04 1.63 1.30 1.20 -
P/EPS 0.00 -69.26 -6.94 -30.67 -13.94 26.13 21.71 -
EY 0.00 -1.44 -14.42 -3.26 -7.17 3.83 4.61 -
DY 0.00 0.00 0.00 0.00 0.90 4.10 1.17 -
P/NAPS 0.00 0.34 0.36 0.32 0.41 17.57 17.57 -

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