[BJASSET] YoY TTM Result on 31-Oct-2007 [#2]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
12-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- 17.97%
YoY- -200.88%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
TTM Result
31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 143,638 143,638 302,178 405,387 351,420 280,110 159,369 -1.99%
PBT 10,528 10,528 43,089 -18,045 4,053 -30,222 16,076 -7.86%
Tax -2,859 -2,859 -31,948 -21,490 -14,389 -7,671 -8,904 -19.72%
NP 7,669 7,669 11,141 -39,535 -10,336 -37,893 7,172 1.30%
-
NP to SH 5,268 5,268 6,298 -45,150 -15,006 -40,085 7,172 -5.79%
-
Tax Rate 27.16% 27.16% 74.14% - 355.02% - 55.39% -
Total Cost 135,969 135,969 291,037 444,922 361,756 318,003 152,197 -2.15%
-
Net Worth 0 1,253,316 1,231,601 1,067,914 1,177,264 968,449 13,302 -
Dividend
31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div - - - - - - 8,365 -
Div Payout % - - - - - - 116.65% -
Equity
31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 0 1,253,316 1,231,601 1,067,914 1,177,264 968,449 13,302 -
NOSH 1,119,032 1,119,032 1,109,550 897,407 905,588 905,092 166,285 44.59%
Ratio Analysis
31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 5.34% 5.34% 3.69% -9.75% -2.94% -13.53% 4.50% -
ROE 0.00% 0.42% 0.51% -4.23% -1.27% -4.14% 53.91% -
Per Share
31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 12.84 12.84 27.23 45.17 38.81 30.95 95.84 -32.21%
EPS 0.47 0.47 0.57 -5.03 -1.66 -4.43 4.31 -34.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.04 -
NAPS 0.00 1.12 1.11 1.19 1.30 1.07 0.08 -
Adjusted Per Share Value based on latest NOSH - 897,407
31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 5.61 5.61 11.81 15.85 13.74 10.95 6.23 -2.00%
EPS 0.21 0.21 0.25 -1.76 -0.59 -1.57 0.28 -5.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.33 -
NAPS 0.00 0.4899 0.4814 0.4174 0.4602 0.3786 0.0052 -
Price Multiplier on Financial Quarter End Date
31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 31/12/09 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 0.43 0.46 0.29 0.62 0.43 0.40 1.27 -
P/RPS 3.35 3.58 1.06 1.37 1.11 1.29 1.33 19.56%
P/EPS 91.34 97.71 51.09 -12.32 -25.95 -9.03 29.45 24.47%
EY 1.09 1.02 1.96 -8.11 -3.85 -11.07 3.40 -19.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.97 -
P/NAPS 0.00 0.41 0.26 0.52 0.33 0.37 15.88 -
Price Multiplier on Announcement Date
31/12/09 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date - - 03/12/08 12/12/07 13/12/06 15/12/05 01/12/04 -
Price 0.00 0.00 0.28 0.62 0.41 0.34 1.29 -
P/RPS 0.00 0.00 1.03 1.37 1.06 1.10 1.35 -
P/EPS 0.00 0.00 49.33 -12.32 -24.74 -7.68 29.91 -
EY 0.00 0.00 2.03 -8.11 -4.04 -13.03 3.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.91 -
P/NAPS 0.00 0.00 0.25 0.52 0.32 0.32 16.13 -

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