Highlights

[BJASSET] QoQ Cumulative Quarter Result on 2013-06-30 [#4]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 16-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     22.70%    YoY -     -74.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 312,932 206,389 100,738 361,651 258,008 164,290 81,009 146.40%
  QoQ % 51.62% 104.88% -72.14% 40.17% 57.04% 102.80% -
  Horiz. % 386.29% 254.77% 124.35% 446.43% 318.49% 202.80% 100.00%
PBT 80,607 46,082 21,065 70,841 49,827 43,154 25,935 113.12%
  QoQ % 74.92% 118.76% -70.26% 42.17% 15.46% 66.39% -
  Horiz. % 310.80% 177.68% 81.22% 273.15% 192.12% 166.39% 100.00%
Tax -58,067 -9,287 -2,363 -17,954 -7,149 -4,532 -1,690 959.17%
  QoQ % -525.25% -293.02% 86.84% -151.14% -57.74% -168.17% -
  Horiz. % 3,435.92% 549.53% 139.82% 1,062.37% 423.02% 268.17% 100.00%
NP 22,540 36,795 18,702 52,887 42,678 38,622 24,245 -4.75%
  QoQ % -38.74% 96.74% -64.64% 23.92% 10.50% 59.30% -
  Horiz. % 92.97% 151.76% 77.14% 218.14% 176.03% 159.30% 100.00%
NP to SH 20,993 33,247 16,997 45,819 37,341 35,458 22,853 -5.51%
  QoQ % -36.86% 95.61% -62.90% 22.70% 5.31% 55.16% -
  Horiz. % 91.86% 145.48% 74.38% 200.49% 163.40% 155.16% 100.00%
Tax Rate 72.04 % 20.15 % 11.22 % 25.34 % 14.35 % 10.50 % 6.52 % 396.81%
  QoQ % 257.52% 79.59% -55.72% 76.59% 36.67% 61.04% -
  Horiz. % 1,104.91% 309.05% 172.09% 388.65% 220.09% 161.04% 100.00%
Total Cost 290,392 169,594 82,036 308,764 215,330 125,668 56,764 197.19%
  QoQ % 71.23% 106.73% -73.43% 43.39% 71.35% 121.39% -
  Horiz. % 511.58% 298.77% 144.52% 543.94% 379.34% 221.39% 100.00%
Net Worth 2,054,870 2,079,327 2,221,830 2,213,061 2,195,873 1,922,957 1,928,570 4.32%
  QoQ % -1.18% -6.41% 0.40% 0.78% 14.19% -0.29% -
  Horiz. % 106.55% 107.82% 115.21% 114.75% 113.86% 99.71% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - 22,241 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 48.54 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 2,054,870 2,079,327 2,221,830 2,213,061 2,195,873 1,922,957 1,928,570 4.32%
  QoQ % -1.18% -6.41% 0.40% 0.78% 14.19% -0.29% -
  Horiz. % 106.55% 107.82% 115.21% 114.75% 113.86% 99.71% 100.00%
NOSH 1,110,740 1,111,939 1,110,915 1,112,091 1,114,656 1,111,536 1,114,780 -0.24%
  QoQ % -0.11% 0.09% -0.11% -0.23% 0.28% -0.29% -
  Horiz. % 99.64% 99.75% 99.65% 99.76% 99.99% 99.71% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 7.20 % 17.83 % 18.56 % 14.62 % 16.54 % 23.51 % 29.93 % -61.35%
  QoQ % -59.62% -3.93% 26.95% -11.61% -29.65% -21.45% -
  Horiz. % 24.06% 59.57% 62.01% 48.85% 55.26% 78.55% 100.00%
ROE 1.02 % 1.60 % 0.77 % 2.07 % 1.70 % 1.84 % 1.18 % -9.27%
  QoQ % -36.25% 107.79% -62.80% 21.76% -7.61% 55.93% -
  Horiz. % 86.44% 135.59% 65.25% 175.42% 144.07% 155.93% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 28.17 18.56 9.07 32.52 23.15 14.78 7.27 146.90%
  QoQ % 51.78% 104.63% -72.11% 40.48% 56.63% 103.30% -
  Horiz. % 387.48% 255.30% 124.76% 447.32% 318.43% 203.30% 100.00%
EPS 1.89 2.99 1.53 4.12 3.35 3.19 2.05 -5.28%
  QoQ % -36.79% 95.42% -62.86% 22.99% 5.02% 55.61% -
  Horiz. % 92.20% 145.85% 74.63% 200.98% 163.41% 155.61% 100.00%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.8500 1.8700 2.0000 1.9900 1.9700 1.7300 1.7300 4.58%
  QoQ % -1.07% -6.50% 0.50% 1.02% 13.87% 0.00% -
  Horiz. % 106.94% 108.09% 115.61% 115.03% 113.87% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 12.23 8.07 3.94 14.14 10.09 6.42 3.17 146.19%
  QoQ % 51.55% 104.82% -72.14% 40.14% 57.17% 102.52% -
  Horiz. % 385.80% 254.57% 124.29% 446.06% 318.30% 202.52% 100.00%
EPS 0.82 1.30 0.66 1.79 1.46 1.39 0.89 -5.32%
  QoQ % -36.92% 96.97% -63.13% 22.60% 5.04% 56.18% -
  Horiz. % 92.13% 146.07% 74.16% 201.12% 164.04% 156.18% 100.00%
DPS 0.00 0.00 0.00 0.87 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.8032 0.8128 0.8685 0.8651 0.8583 0.7517 0.7539 4.32%
  QoQ % -1.18% -6.41% 0.39% 0.79% 14.18% -0.29% -
  Horiz. % 106.54% 107.81% 115.20% 114.75% 113.85% 99.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.8500 0.9500 0.8450 0.9050 0.8800 0.8900 0.9000 -
P/RPS 3.02 5.12 9.32 2.78 3.80 6.02 12.39 -61.01%
  QoQ % -41.02% -45.06% 235.25% -26.84% -36.88% -51.41% -
  Horiz. % 24.37% 41.32% 75.22% 22.44% 30.67% 48.59% 100.00%
P/EPS 44.97 31.77 55.23 21.97 26.27 27.90 43.90 1.62%
  QoQ % 41.55% -42.48% 151.39% -16.37% -5.84% -36.45% -
  Horiz. % 102.44% 72.37% 125.81% 50.05% 59.84% 63.55% 100.00%
EY 2.22 3.15 1.81 4.55 3.81 3.58 2.28 -1.76%
  QoQ % -29.52% 74.03% -60.22% 19.42% 6.42% 57.02% -
  Horiz. % 97.37% 138.16% 79.39% 199.56% 167.11% 157.02% 100.00%
DY 0.00 0.00 0.00 2.21 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.46 0.51 0.42 0.45 0.45 0.51 0.52 -7.86%
  QoQ % -9.80% 21.43% -6.67% 0.00% -11.76% -1.92% -
  Horiz. % 88.46% 98.08% 80.77% 86.54% 86.54% 98.08% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 19/02/14 13/11/13 16/08/13 16/05/13 07/02/13 22/11/12 -
Price 0.8350 0.8500 0.8850 0.8700 0.8900 0.8400 0.9000 -
P/RPS 2.96 4.58 9.76 2.68 3.85 5.68 12.39 -61.53%
  QoQ % -35.37% -53.07% 264.18% -30.39% -32.22% -54.16% -
  Horiz. % 23.89% 36.97% 78.77% 21.63% 31.07% 45.84% 100.00%
P/EPS 44.18 28.43 57.84 21.12 26.57 26.33 43.90 0.43%
  QoQ % 55.40% -50.85% 173.86% -20.51% 0.91% -40.02% -
  Horiz. % 100.64% 64.76% 131.75% 48.11% 60.52% 59.98% 100.00%
EY 2.26 3.52 1.73 4.74 3.76 3.80 2.28 -0.59%
  QoQ % -35.80% 103.47% -63.50% 26.06% -1.05% 66.67% -
  Horiz. % 99.12% 154.39% 75.88% 207.89% 164.91% 166.67% 100.00%
DY 0.00 0.00 0.00 2.30 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.45 0.45 0.44 0.44 0.45 0.49 0.52 -9.20%
  QoQ % 0.00% 2.27% 0.00% -2.22% -8.16% -5.77% -
  Horiz. % 86.54% 86.54% 84.62% 84.62% 86.54% 94.23% 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
 
 

136  446  452  1172 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.495-0.03 
 TRIVE 0.01+0.005 
 ARMADA 0.175-0.01 
 VELESTO 0.155-0.015 
 HIBISCS-WC 0.16-0.01 
 SAPNRG 0.105-0.005 
 SANICHI 0.045-0.005 
 DGB 0.0250.00 
 KNM 0.16-0.01 
 ALAM 0.075-0.005 

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