Highlights

[BJASSET] QoQ Cumulative Quarter Result on 2016-06-30 [#4]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 24-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Jun-2016  [#4]
Profit Trend QoQ -     -588.25%    YoY -     -174.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 270,533 183,371 91,828 387,092 288,765 192,544 95,512 100.06%
  QoQ % 47.53% 99.69% -76.28% 34.05% 49.97% 101.59% -
  Horiz. % 283.25% 191.99% 96.14% 405.28% 302.33% 201.59% 100.00%
PBT 30,348 6,165 -622 -27,599 24,811 24,844 17,878 42.26%
  QoQ % 392.26% 1,091.16% 97.75% -211.24% -0.13% 38.96% -
  Horiz. % 169.75% 34.48% -3.48% -154.37% 138.78% 138.96% 100.00%
Tax -4,810 -160,381 -158,205 -19,135 -7,354 -5,508 -2,565 52.01%
  QoQ % 97.00% -1.38% -726.78% -160.20% -33.51% -114.74% -
  Horiz. % 187.52% 6,252.67% 6,167.84% 746.00% 286.71% 214.74% 100.00%
NP 25,538 -154,216 -158,827 -46,734 17,457 19,336 15,313 40.59%
  QoQ % 116.56% 2.90% -239.85% -367.71% -9.72% 26.27% -
  Horiz. % 166.77% -1,007.09% -1,037.20% -305.19% 114.00% 126.27% 100.00%
NP to SH 25,550 -154,321 -158,784 -54,122 11,085 13,624 11,613 69.08%
  QoQ % 116.56% 2.81% -193.38% -588.25% -18.64% 17.32% -
  Horiz. % 220.01% -1,328.86% -1,367.30% -466.05% 95.45% 117.32% 100.00%
Tax Rate 15.85 % 2,601.48 % - % - % 29.64 % 22.17 % 14.35 % 6.85%
  QoQ % -99.39% 0.00% 0.00% 0.00% 33.69% 54.49% -
  Horiz. % 110.45% 18,128.78% 0.00% 0.00% 206.55% 154.49% 100.00%
Total Cost 244,995 337,587 250,655 433,826 271,308 173,208 80,199 110.39%
  QoQ % -27.43% 34.68% -42.22% 59.90% 56.64% 115.97% -
  Horiz. % 305.48% 420.94% 312.54% 540.94% 338.29% 215.97% 100.00%
Net Worth 2,210,630 2,037,571 2,025,135 2,193,320 2,250,254 2,278,111 2,143,938 2.06%
  QoQ % 8.49% 0.61% -7.67% -2.53% -1.22% 6.26% -
  Horiz. % 103.11% 95.04% 94.46% 102.30% 104.96% 106.26% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 2,210,630 2,037,571 2,025,135 2,193,320 2,250,254 2,278,111 2,143,938 2.06%
  QoQ % 8.49% 0.61% -7.67% -2.53% -1.22% 6.26% -
  Horiz. % 103.11% 95.04% 94.46% 102.30% 104.96% 106.26% 100.00%
NOSH 1,110,869 1,113,427 1,112,711 1,113,360 1,108,500 1,116,721 1,116,634 -0.34%
  QoQ % -0.23% 0.06% -0.06% 0.44% -0.74% 0.01% -
  Horiz. % 99.48% 99.71% 99.65% 99.71% 99.27% 100.01% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 9.44 % -84.10 % -172.96 % -12.07 % 6.05 % 10.04 % 16.03 % -29.72%
  QoQ % 111.22% 51.38% -1,332.97% -299.50% -39.74% -37.37% -
  Horiz. % 58.89% -524.64% -1,078.98% -75.30% 37.74% 62.63% 100.00%
ROE 1.16 % -7.57 % -7.84 % -2.47 % 0.49 % 0.60 % 0.54 % 66.41%
  QoQ % 115.32% 3.44% -217.41% -604.08% -18.33% 11.11% -
  Horiz. % 214.81% -1,401.85% -1,451.85% -457.41% 90.74% 111.11% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 24.35 16.47 8.25 34.77 26.05 17.24 8.55 100.79%
  QoQ % 47.84% 99.64% -76.27% 33.47% 51.10% 101.64% -
  Horiz. % 284.80% 192.63% 96.49% 406.67% 304.68% 201.64% 100.00%
EPS 2.30 -13.86 -14.27 -4.86 1.00 1.22 1.04 69.66%
  QoQ % 116.59% 2.87% -193.62% -586.00% -18.03% 17.31% -
  Horiz. % 221.15% -1,332.69% -1,372.12% -467.31% 96.15% 117.31% 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 1.9900 1.8300 1.8200 1.9700 2.0300 2.0400 1.9200 2.41%
  QoQ % 8.74% 0.55% -7.61% -2.96% -0.49% 6.25% -
  Horiz. % 103.65% 95.31% 94.79% 102.60% 105.73% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 10.57 7.17 3.59 15.13 11.29 7.53 3.73 100.13%
  QoQ % 47.42% 99.72% -76.27% 34.01% 49.93% 101.88% -
  Horiz. % 283.38% 192.23% 96.25% 405.63% 302.68% 201.88% 100.00%
EPS 1.00 -6.03 -6.21 -2.12 0.43 0.53 0.45 70.21%
  QoQ % 116.58% 2.90% -192.92% -593.02% -18.87% 17.78% -
  Horiz. % 222.22% -1,340.00% -1,380.00% -471.11% 95.56% 117.78% 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 0.8641 0.7965 0.7916 0.8573 0.8796 0.8905 0.8380 2.06%
  QoQ % 8.49% 0.62% -7.66% -2.54% -1.22% 6.26% -
  Horiz. % 103.11% 95.05% 94.46% 102.30% 104.96% 106.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.9250 0.9050 0.7800 0.7800 0.8000 0.8300 0.9200 -
P/RPS 3.80 5.50 9.45 2.24 3.07 4.81 10.76 -50.01%
  QoQ % -30.91% -41.80% 321.88% -27.04% -36.17% -55.30% -
  Horiz. % 35.32% 51.12% 87.83% 20.82% 28.53% 44.70% 100.00%
P/EPS 40.22 -6.53 -5.47 -16.05 80.00 68.03 88.46 -40.84%
  QoQ % 715.93% -19.38% 65.92% -120.06% 17.60% -23.10% -
  Horiz. % 45.47% -7.38% -6.18% -18.14% 90.44% 76.90% 100.00%
EY 2.49 -15.31 -18.29 -6.23 1.25 1.47 1.13 69.25%
  QoQ % 116.26% 16.29% -193.58% -598.40% -14.97% 30.09% -
  Horiz. % 220.35% -1,354.87% -1,618.58% -551.33% 110.62% 130.09% 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 0.46 0.49 0.43 0.40 0.39 0.41 0.48 -2.79%
  QoQ % -6.12% 13.95% 7.50% 2.56% -4.88% -14.58% -
  Horiz. % 95.83% 102.08% 89.58% 83.33% 81.25% 85.42% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 21/02/17 01/12/16 24/08/16 25/05/16 22/02/16 27/11/15 -
Price 1.4000 0.8700 0.9150 0.7900 0.7900 0.8000 0.8000 -
P/RPS 5.75 5.28 11.09 2.27 3.03 4.64 9.35 -27.66%
  QoQ % 8.90% -52.39% 388.55% -25.08% -34.70% -50.37% -
  Horiz. % 61.50% 56.47% 118.61% 24.28% 32.41% 49.63% 100.00%
P/EPS 60.87 -6.28 -6.41 -16.25 79.00 65.57 76.92 -14.43%
  QoQ % 1,069.27% 2.03% 60.55% -120.57% 20.48% -14.76% -
  Horiz. % 79.13% -8.16% -8.33% -21.13% 102.70% 85.24% 100.00%
EY 1.64 -15.93 -15.60 -6.15 1.27 1.53 1.30 16.74%
  QoQ % 110.30% -2.12% -153.66% -584.25% -16.99% 17.69% -
  Horiz. % 126.15% -1,225.38% -1,200.00% -473.08% 97.69% 117.69% 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 0.70 0.48 0.50 0.40 0.39 0.39 0.42 40.53%
  QoQ % 45.83% -4.00% 25.00% 2.56% 0.00% -7.14% -
  Horiz. % 166.67% 114.29% 119.05% 95.24% 92.86% 92.86% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS