Highlights

[BJASSET] QoQ Annualized Quarter Result on 2019-09-30 [#1]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 18-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Sep-2019  [#1]
Profit Trend QoQ -     111.62%    YoY -     899.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 293,462 291,892 330,734 304,648 306,120 295,420 312,690 -4.13%
  QoQ % 0.54% -11.74% 8.56% -0.48% 3.62% -5.52% -
  Horiz. % 93.85% 93.35% 105.77% 97.43% 97.90% 94.48% 100.00%
PBT 10,384 13,784 -14,524 5,700 -840 2,572 -12,493 -
  QoQ % -24.67% 194.90% -354.81% 778.57% -132.66% 120.59% -
  Horiz. % -83.12% -110.33% 116.26% -45.63% 6.72% -20.59% 100.00%
Tax -4,206 -4,716 -69,391 -6,574 -5,500 -5,320 -16,730 -60.07%
  QoQ % 10.81% 93.20% -955.43% -19.54% -3.38% 68.20% -
  Horiz. % 25.14% 28.19% 414.77% 39.30% 32.88% 31.80% 100.00%
NP 6,178 9,068 -83,915 -874 -6,340 -2,748 -29,223 -
  QoQ % -31.87% 110.81% -9,493.95% 86.20% -130.71% 90.60% -
  Horiz. % -21.14% -31.03% 287.15% 2.99% 21.70% 9.40% 100.00%
NP to SH 8,676 9,596 -82,581 686 -3,628 -1,200 -32,616 -
  QoQ % -9.59% 111.62% -12,126.37% 118.93% -202.33% 96.32% -
  Horiz. % -26.60% -29.42% 253.19% -2.11% 11.12% 3.68% 100.00%
Tax Rate 40.50 % 34.21 % - % 115.35 % - % 206.84 % - % -
  QoQ % 18.39% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 19.58% 16.54% 0.00% 55.77% 0.00% 100.00% -
Total Cost 287,284 282,824 414,649 305,522 312,460 298,168 341,913 -10.93%
  QoQ % 1.58% -31.79% 35.72% -2.22% 4.79% -12.79% -
  Horiz. % 84.02% 82.72% 121.27% 89.36% 91.39% 87.21% 100.00%
Net Worth 2,174,530 2,174,530 2,177,310 2,277,417 2,277,417 2,277,417 2,328,026 -4.43%
  QoQ % 0.00% -0.13% -4.40% 0.00% 0.00% -2.17% -
  Horiz. % 93.41% 93.41% 93.53% 97.83% 97.83% 97.83% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 2,174,530 2,174,530 2,177,310 2,277,417 2,277,417 2,277,417 2,328,026 -4.43%
  QoQ % 0.00% -0.13% -4.40% 0.00% 0.00% -2.17% -
  Horiz. % 93.41% 93.41% 93.53% 97.83% 97.83% 97.83% 100.00%
NOSH 2,558,270 2,558,270 2,502,656 2,502,656 2,502,656 2,502,656 2,558,270 -
  QoQ % 0.00% 2.22% 0.00% 0.00% 0.00% -2.17% -
  Horiz. % 100.00% 100.00% 97.83% 97.83% 97.83% 97.83% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 2.11 % 3.11 % -25.37 % -0.29 % -2.07 % -0.93 % -9.35 % -
  QoQ % -32.15% 112.26% -8,648.28% 85.99% -122.58% 90.05% -
  Horiz. % -22.57% -33.26% 271.34% 3.10% 22.14% 9.95% 100.00%
ROE 0.40 % 0.44 % -3.79 % 0.03 % -0.16 % -0.05 % -1.40 % -
  QoQ % -9.09% 111.61% -12,733.33% 118.75% -220.00% 96.43% -
  Horiz. % -28.57% -31.43% 270.71% -2.14% 11.43% 3.57% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 11.47 11.41 13.22 12.17 12.23 11.80 12.22 -4.12%
  QoQ % 0.53% -13.69% 8.63% -0.49% 3.64% -3.44% -
  Horiz. % 93.86% 93.37% 108.18% 99.59% 100.08% 96.56% 100.00%
EPS 0.34 0.36 -3.30 0.03 -0.14 -0.04 -1.30 -
  QoQ % -5.56% 110.91% -11,100.00% 121.43% -250.00% 96.92% -
  Horiz. % -26.15% -27.69% 253.85% -2.31% 10.77% 3.08% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8500 0.8500 0.8700 0.9100 0.9100 0.9100 0.9100 -4.43%
  QoQ % 0.00% -2.30% -4.40% 0.00% 0.00% 0.00% -
  Horiz. % 93.41% 93.41% 95.60% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 11.47 11.41 12.93 11.91 11.97 11.55 12.22 -4.12%
  QoQ % 0.53% -11.76% 8.56% -0.50% 3.64% -5.48% -
  Horiz. % 93.86% 93.37% 105.81% 97.46% 97.95% 94.52% 100.00%
EPS 0.34 0.36 -3.23 0.03 -0.14 -0.05 -1.30 -
  QoQ % -5.56% 111.15% -10,866.67% 121.43% -180.00% 96.15% -
  Horiz. % -26.15% -27.69% 248.46% -2.31% 10.77% 3.85% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8500 0.8500 0.8511 0.8902 0.8902 0.8902 0.9100 -4.43%
  QoQ % 0.00% -0.13% -4.39% 0.00% 0.00% -2.18% -
  Horiz. % 93.41% 93.41% 93.53% 97.82% 97.82% 97.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.3000 0.3000 0.3050 0.3150 0.3000 0.3000 0.3800 -
P/RPS 2.62 2.63 2.31 2.59 2.45 2.54 3.11 -10.77%
  QoQ % -0.38% 13.85% -10.81% 5.71% -3.54% -18.33% -
  Horiz. % 84.24% 84.57% 74.28% 83.28% 78.78% 81.67% 100.00%
P/EPS 88.46 79.98 -9.24 1,148.06 -206.95 -625.66 -29.81 -
  QoQ % 10.60% 965.58% -100.80% 654.75% 66.92% -1,998.83% -
  Horiz. % -296.75% -268.30% 31.00% -3,851.26% 694.23% 2,098.83% 100.00%
EY 1.13 1.25 -10.82 0.09 -0.48 -0.16 -3.36 -
  QoQ % -9.60% 111.55% -12,122.22% 118.75% -200.00% 95.24% -
  Horiz. % -33.63% -37.20% 322.02% -2.68% 14.29% 4.76% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.35 0.35 0.35 0.35 0.33 0.33 0.42 -11.42%
  QoQ % 0.00% 0.00% 0.00% 6.06% 0.00% -21.43% -
  Horiz. % 83.33% 83.33% 83.33% 83.33% 78.57% 78.57% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 20/02/20 18/11/19 21/08/19 28/05/19 27/02/19 29/11/18 30/08/18 -
Price 0.3000 0.2950 0.3050 0.2950 0.3050 0.2900 0.3050 -
P/RPS 2.62 2.59 2.31 2.42 2.49 2.46 2.50 3.17%
  QoQ % 1.16% 12.12% -4.55% -2.81% 1.22% -1.60% -
  Horiz. % 104.80% 103.60% 92.40% 96.80% 99.60% 98.40% 100.00%
P/EPS 88.46 78.65 -9.24 1,075.17 -210.39 -604.81 -23.92 -
  QoQ % 12.47% 951.19% -100.86% 611.04% 65.21% -2,428.47% -
  Horiz. % -369.82% -328.80% 38.63% -4,494.86% 879.56% 2,528.47% 100.00%
EY 1.13 1.27 -10.82 0.09 -0.48 -0.17 -4.18 -
  QoQ % -11.02% 111.74% -12,122.22% 118.75% -182.35% 95.93% -
  Horiz. % -27.03% -30.38% 258.85% -2.15% 11.48% 4.07% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.35 0.35 0.35 0.32 0.34 0.32 0.34 1.95%
  QoQ % 0.00% 0.00% 9.38% -5.88% 6.25% -5.88% -
  Horiz. % 102.94% 102.94% 102.94% 94.12% 100.00% 94.12% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

341  103  330  1513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINETEC 0.135+0.01 
 HIBISCS 0.35+0.01 
 JAKS 0.83+0.07 
 ARMADA 0.145+0.01 
 MCT 0.165+0.03 
 HSI-C9J 0.18-0.025 
 SAPNRG 0.085+0.005 
 HSI-H8M 0.575+0.035 
 DSONIC-WA 0.29+0.015 
 VELESTO 0.125+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers