[BJASSET] YoY TTM Result on 31-Oct-2002 [#2]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Oct-2002 [#2]
Profit Trend
QoQ- 98.92%
YoY- 173.87%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
TTM Result
31/10/05 31/10/04 31/10/03 31/10/02 30/06/01 31/10/01 30/06/00 CAGR
Revenue 280,110 159,369 164,005 194,009 352,532 54,295 1,145,182 -23.18%
PBT -30,222 16,076 15,405 13,975 9,910 4,475 11,847 -
Tax -7,671 -8,904 -7,572 -6,082 -5,040 -1,593 -5 295.03%
NP -37,893 7,172 7,833 7,893 4,870 2,882 11,842 -
-
NP to SH -40,085 7,172 7,833 7,893 4,870 2,882 10,342 -
-
Tax Rate - 55.39% 49.15% 43.52% 50.86% 35.60% 0.04% -
Total Cost 318,003 152,197 156,172 186,116 347,662 51,413 1,133,340 -21.17%
-
Net Worth 968,449 13,302 14,977 14,951 202,585 0 185,677 36.24%
Dividend
31/10/05 31/10/04 31/10/03 31/10/02 30/06/01 31/10/01 30/06/00 CAGR
Div - 8,365 3,594 3,632 - - - -
Div Payout % - 116.65% 45.89% 46.02% - - - -
Equity
31/10/05 31/10/04 31/10/03 31/10/02 30/06/01 31/10/01 30/06/00 CAGR
Net Worth 968,449 13,302 14,977 14,951 202,585 0 185,677 36.24%
NOSH 905,092 166,285 166,413 166,124 41,428 41,488 41,506 78.10%
Ratio Analysis
31/10/05 31/10/04 31/10/03 31/10/02 30/06/01 31/10/01 30/06/00 CAGR
NP Margin -13.53% 4.50% 4.78% 4.07% 1.38% 5.31% 1.03% -
ROE -4.14% 53.91% 52.30% 52.79% 2.40% 0.00% 5.57% -
Per Share
31/10/05 31/10/04 31/10/03 31/10/02 30/06/01 31/10/01 30/06/00 CAGR
RPS 30.95 95.84 98.55 116.78 850.94 130.87 2,759.07 -56.86%
EPS -4.43 4.31 4.71 4.75 11.76 6.95 24.92 -
DPS 0.00 5.04 2.16 2.19 0.00 0.00 0.00 -
NAPS 1.07 0.08 0.09 0.09 4.89 0.00 4.4735 -23.50%
Adjusted Per Share Value based on latest NOSH - 166,124
31/10/05 31/10/04 31/10/03 31/10/02 30/06/01 31/10/01 30/06/00 CAGR
RPS 10.95 6.23 6.41 7.58 13.78 2.12 44.76 -23.17%
EPS -1.57 0.28 0.31 0.31 0.19 0.11 0.40 -
DPS 0.00 0.33 0.14 0.14 0.00 0.00 0.00 -
NAPS 0.3786 0.0052 0.0059 0.0058 0.0792 0.00 0.0726 36.24%
Price Multiplier on Financial Quarter End Date
31/10/05 31/10/04 31/10/03 31/10/02 30/06/01 31/10/01 30/06/00 CAGR
Date 31/10/05 29/10/04 31/10/03 31/10/02 29/06/01 31/10/01 30/06/00 -
Price 0.40 1.27 1.36 1.17 0.87 1.12 1.27 -
P/RPS 1.29 1.33 1.38 1.00 0.10 0.86 0.05 83.80%
P/EPS -9.03 29.45 28.89 24.63 7.40 16.12 5.10 -
EY -11.07 3.40 3.46 4.06 13.51 6.20 19.62 -
DY 0.00 3.97 1.59 1.87 0.00 0.00 0.00 -
P/NAPS 0.37 15.88 15.11 13.00 0.18 0.00 0.28 5.35%
Price Multiplier on Announcement Date
31/10/05 31/10/04 31/10/03 31/10/02 30/06/01 31/10/01 30/06/00 CAGR
Date 15/12/05 01/12/04 04/12/03 27/11/02 - - 29/08/00 -
Price 0.34 1.29 1.24 1.22 0.00 0.00 1.25 -
P/RPS 1.10 1.35 1.26 1.04 0.00 0.00 0.05 78.40%
P/EPS -7.68 29.91 26.34 25.68 0.00 0.00 5.02 -
EY -13.03 3.34 3.80 3.89 0.00 0.00 19.93 -
DY 0.00 3.91 1.74 1.79 0.00 0.00 0.00 -
P/NAPS 0.32 16.13 13.78 13.56 0.00 0.00 0.28 2.53%

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