Highlights

[BJASSET] QoQ Annualized Quarter Result on 2016-03-31 [#3]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 25-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Mar-2016  [#3]
Profit Trend QoQ -     -45.76%    YoY -     -83.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 366,742 367,312 387,092 385,020 385,088 382,048 411,945 -7.42%
  QoQ % -0.16% -5.11% 0.54% -0.02% 0.80% -7.26% -
  Horiz. % 89.03% 89.17% 93.97% 93.46% 93.48% 92.74% 100.00%
PBT 12,330 -2,488 -27,599 33,081 49,688 71,512 108,107 -76.33%
  QoQ % 595.58% 90.99% -183.43% -33.42% -30.52% -33.85% -
  Horiz. % 11.41% -2.30% -25.53% 30.60% 45.96% 66.15% 100.00%
Tax -320,762 -632,820 -19,135 -9,805 -11,016 -10,260 -24,130 456.77%
  QoQ % 49.31% -3,207.13% -95.15% 10.99% -7.37% 57.48% -
  Horiz. % 1,329.31% 2,622.54% 79.30% 40.64% 45.65% 42.52% 100.00%
NP -308,432 -635,308 -46,734 23,276 38,672 61,252 83,977 -
  QoQ % 51.45% -1,259.41% -300.78% -39.81% -36.86% -27.06% -
  Horiz. % -367.28% -756.53% -55.65% 27.72% 46.05% 72.94% 100.00%
NP to SH -308,642 -635,136 -54,122 14,780 27,248 46,452 72,711 -
  QoQ % 51.41% -1,073.53% -466.18% -45.76% -41.34% -36.11% -
  Horiz. % -424.48% -873.51% -74.43% 20.33% 37.47% 63.89% 100.00%
Tax Rate 2,601.48 % - % - % 29.64 % 22.17 % 14.35 % 22.32 % 2,251.92%
  QoQ % 0.00% 0.00% 0.00% 33.69% 54.49% -35.71% -
  Horiz. % 11,655.38% 0.00% 0.00% 132.80% 99.33% 64.29% 100.00%
Total Cost 675,174 1,002,620 433,826 361,744 346,416 320,796 327,968 61.48%
  QoQ % -32.66% 131.11% 19.93% 4.42% 7.99% -2.19% -
  Horiz. % 205.87% 305.71% 132.28% 110.30% 105.62% 97.81% 100.00%
Net Worth 2,037,571 2,025,135 2,193,320 2,250,254 2,278,111 2,143,938 2,116,307 -2.48%
  QoQ % 0.61% -7.67% -2.53% -1.22% 6.26% 1.31% -
  Horiz. % 96.28% 95.69% 103.64% 106.33% 107.65% 101.31% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - 11,138 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 15.32 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 2,037,571 2,025,135 2,193,320 2,250,254 2,278,111 2,143,938 2,116,307 -2.48%
  QoQ % 0.61% -7.67% -2.53% -1.22% 6.26% 1.31% -
  Horiz. % 96.28% 95.69% 103.64% 106.33% 107.65% 101.31% 100.00%
NOSH 1,113,427 1,112,711 1,113,360 1,108,499 1,116,721 1,116,634 1,113,846 -0.02%
  QoQ % 0.06% -0.06% 0.44% -0.74% 0.01% 0.25% -
  Horiz. % 99.96% 99.90% 99.96% 99.52% 100.26% 100.25% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -84.10 % -172.96 % -12.07 % 6.05 % 10.04 % 16.03 % 20.39 % -
  QoQ % 51.38% -1,332.97% -299.50% -39.74% -37.37% -21.38% -
  Horiz. % -412.46% -848.26% -59.20% 29.67% 49.24% 78.62% 100.00%
ROE -15.15 % -31.36 % -2.47 % 0.66 % 1.20 % 2.17 % 3.44 % -
  QoQ % 51.69% -1,169.64% -474.24% -45.00% -44.70% -36.92% -
  Horiz. % -440.41% -911.63% -71.80% 19.19% 34.88% 63.08% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 32.94 33.01 34.77 34.73 34.48 34.21 36.98 -7.39%
  QoQ % -0.21% -5.06% 0.12% 0.73% 0.79% -7.49% -
  Horiz. % 89.08% 89.26% 94.02% 93.92% 93.24% 92.51% 100.00%
EPS -27.72 -57.08 -4.86 1.33 2.44 4.16 6.53 -
  QoQ % 51.44% -1,074.49% -465.41% -45.49% -41.35% -36.29% -
  Horiz. % -424.50% -874.12% -74.43% 20.37% 37.37% 63.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.8300 1.8200 1.9700 2.0300 2.0400 1.9200 1.9000 -2.46%
  QoQ % 0.55% -7.61% -2.96% -0.49% 6.25% 1.05% -
  Horiz. % 96.32% 95.79% 103.68% 106.84% 107.37% 101.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 14.34 14.36 15.13 15.05 15.05 14.93 16.10 -7.39%
  QoQ % -0.14% -5.09% 0.53% 0.00% 0.80% -7.27% -
  Horiz. % 89.07% 89.19% 93.98% 93.48% 93.48% 92.73% 100.00%
EPS -12.06 -24.83 -2.12 0.58 1.07 1.82 2.84 -
  QoQ % 51.43% -1,071.23% -465.52% -45.79% -41.21% -35.92% -
  Horiz. % -424.65% -874.30% -74.65% 20.42% 37.68% 64.08% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.44 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.7965 0.7916 0.8573 0.8796 0.8905 0.8380 0.8272 -2.48%
  QoQ % 0.62% -7.66% -2.54% -1.22% 6.26% 1.31% -
  Horiz. % 96.29% 95.70% 103.64% 106.33% 107.65% 101.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.9050 0.7800 0.7800 0.8000 0.8300 0.9200 0.8050 -
P/RPS 2.75 2.36 2.24 2.30 2.41 2.69 2.18 16.67%
  QoQ % 16.53% 5.36% -2.61% -4.56% -10.41% 23.39% -
  Horiz. % 126.15% 108.26% 102.75% 105.50% 110.55% 123.39% 100.00%
P/EPS -3.26 -1.37 -16.05 60.00 34.02 22.12 12.33 -
  QoQ % -137.96% 91.46% -126.75% 76.37% 53.80% 79.40% -
  Horiz. % -26.44% -11.11% -130.17% 486.62% 275.91% 179.40% 100.00%
EY -30.63 -73.18 -6.23 1.67 2.94 4.52 8.11 -
  QoQ % 58.14% -1,074.64% -473.05% -43.20% -34.96% -44.27% -
  Horiz. % -377.68% -902.34% -76.82% 20.59% 36.25% 55.73% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.24 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.49 0.43 0.40 0.39 0.41 0.48 0.42 10.77%
  QoQ % 13.95% 7.50% 2.56% -4.88% -14.58% 14.29% -
  Horiz. % 116.67% 102.38% 95.24% 92.86% 97.62% 114.29% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 21/02/17 01/12/16 24/08/16 25/05/16 22/02/16 27/11/15 18/08/15 -
Price 0.8700 0.9150 0.7900 0.7900 0.8000 0.8000 0.8300 -
P/RPS 2.64 2.77 2.27 2.27 2.32 2.34 2.24 11.52%
  QoQ % -4.69% 22.03% 0.00% -2.16% -0.85% 4.46% -
  Horiz. % 117.86% 123.66% 101.34% 101.34% 103.57% 104.46% 100.00%
P/EPS -3.14 -1.60 -16.25 59.25 32.79 19.23 12.71 -
  QoQ % -96.25% 90.15% -127.43% 80.70% 70.51% 51.30% -
  Horiz. % -24.70% -12.59% -127.85% 466.17% 257.99% 151.30% 100.00%
EY -31.86 -62.38 -6.15 1.69 3.05 5.20 7.86 -
  QoQ % 48.93% -914.31% -463.91% -44.59% -41.35% -33.84% -
  Horiz. % -405.34% -793.64% -78.24% 21.50% 38.80% 66.16% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.20 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.48 0.50 0.40 0.39 0.39 0.42 0.44 5.94%
  QoQ % -4.00% 25.00% 2.56% 0.00% -7.14% -4.55% -
  Horiz. % 109.09% 113.64% 90.91% 88.64% 88.64% 95.45% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

181  309  529  1501 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PEKAT 0.81+0.49 
 SAUDEE 0.165+0.015 
 SERBADK 0.61-0.015 
 SASBADI 0.25-0.005 
 AVI 0.145+0.005 
 SAUDEE-WB 0.055+0.05 
 SANICHI 0.085+0.005 
 VSOLAR 0.0150.00 
 VS-WB 0.34+0.035 
 TANCO 0.150.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS