Highlights

[BJASSET] QoQ Cumulative Quarter Result on 2016-09-30 [#1]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 01-Dec-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Sep-2016  [#1]
Profit Trend QoQ -     -193.38%    YoY -     -1,467.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 356,358 270,533 183,371 91,828 387,092 288,765 192,544 50.80%
  QoQ % 31.72% 47.53% 99.69% -76.28% 34.05% 49.97% -
  Horiz. % 185.08% 140.50% 95.24% 47.69% 201.04% 149.97% 100.00%
PBT 8,213 30,348 6,165 -622 -27,599 24,811 24,844 -52.22%
  QoQ % -72.94% 392.26% 1,091.16% 97.75% -211.24% -0.13% -
  Horiz. % 33.06% 122.15% 24.81% -2.50% -111.09% 99.87% 100.00%
Tax -20,108 -4,810 -160,381 -158,205 -19,135 -7,354 -5,508 137.28%
  QoQ % -318.05% 97.00% -1.38% -726.78% -160.20% -33.51% -
  Horiz. % 365.07% 87.33% 2,911.78% 2,872.28% 347.40% 133.51% 100.00%
NP -11,895 25,538 -154,216 -158,827 -46,734 17,457 19,336 -
  QoQ % -146.58% 116.56% 2.90% -239.85% -367.71% -9.72% -
  Horiz. % -61.52% 132.07% -797.56% -821.41% -241.69% 90.28% 100.00%
NP to SH -11,115 25,550 -154,321 -158,784 -54,122 11,085 13,624 -
  QoQ % -143.50% 116.56% 2.81% -193.38% -588.25% -18.64% -
  Horiz. % -81.58% 187.54% -1,132.71% -1,165.47% -397.25% 81.36% 100.00%
Tax Rate 244.83 % 15.85 % 2,601.48 % - % - % 29.64 % 22.17 % 396.63%
  QoQ % 1,444.67% -99.39% 0.00% 0.00% 0.00% 33.69% -
  Horiz. % 1,104.33% 71.49% 11,734.24% 0.00% 0.00% 133.69% 100.00%
Total Cost 368,253 244,995 337,587 250,655 433,826 271,308 173,208 65.42%
  QoQ % 50.31% -27.43% 34.68% -42.22% 59.90% 56.64% -
  Horiz. % 212.61% 141.45% 194.90% 144.71% 250.47% 156.64% 100.00%
Net Worth 2,121,954 2,210,630 2,037,571 2,025,135 2,193,320 2,250,254 2,278,111 -4.63%
  QoQ % -4.01% 8.49% 0.61% -7.67% -2.53% -1.22% -
  Horiz. % 93.15% 97.04% 89.44% 88.90% 96.28% 98.78% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 2,121,954 2,210,630 2,037,571 2,025,135 2,193,320 2,250,254 2,278,111 -4.63%
  QoQ % -4.01% 8.49% 0.61% -7.67% -2.53% -1.22% -
  Horiz. % 93.15% 97.04% 89.44% 88.90% 96.28% 98.78% 100.00%
NOSH 1,122,727 1,110,869 1,113,427 1,112,711 1,113,360 1,108,500 1,116,721 0.36%
  QoQ % 1.07% -0.23% 0.06% -0.06% 0.44% -0.74% -
  Horiz. % 100.54% 99.48% 99.71% 99.64% 99.70% 99.26% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -3.34 % 9.44 % -84.10 % -172.96 % -12.07 % 6.05 % 10.04 % -
  QoQ % -135.38% 111.22% 51.38% -1,332.97% -299.50% -39.74% -
  Horiz. % -33.27% 94.02% -837.65% -1,722.71% -120.22% 60.26% 100.00%
ROE -0.52 % 1.16 % -7.57 % -7.84 % -2.47 % 0.49 % 0.60 % -
  QoQ % -144.83% 115.32% 3.44% -217.41% -604.08% -18.33% -
  Horiz. % -86.67% 193.33% -1,261.67% -1,306.67% -411.67% 81.67% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 31.74 24.35 16.47 8.25 34.77 26.05 17.24 50.27%
  QoQ % 30.35% 47.84% 99.64% -76.27% 33.47% 51.10% -
  Horiz. % 184.11% 141.24% 95.53% 47.85% 201.68% 151.10% 100.00%
EPS -0.99 2.30 -13.86 -14.27 -4.86 1.00 1.22 -
  QoQ % -143.04% 116.59% 2.87% -193.62% -586.00% -18.03% -
  Horiz. % -81.15% 188.52% -1,136.07% -1,169.67% -398.36% 81.97% 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 1.8900 1.9900 1.8300 1.8200 1.9700 2.0300 2.0400 -4.97%
  QoQ % -5.03% 8.74% 0.55% -7.61% -2.96% -0.49% -
  Horiz. % 92.65% 97.55% 89.71% 89.22% 96.57% 99.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 13.93 10.57 7.17 3.59 15.13 11.29 7.53 50.75%
  QoQ % 31.79% 47.42% 99.72% -76.27% 34.01% 49.93% -
  Horiz. % 184.99% 140.37% 95.22% 47.68% 200.93% 149.93% 100.00%
EPS -0.43 1.00 -6.03 -6.21 -2.12 0.43 0.53 -
  QoQ % -143.00% 116.58% 2.90% -192.92% -593.02% -18.87% -
  Horiz. % -81.13% 188.68% -1,137.74% -1,171.70% -400.00% 81.13% 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 0.8294 0.8641 0.7965 0.7916 0.8573 0.8796 0.8905 -4.63%
  QoQ % -4.02% 8.49% 0.62% -7.66% -2.54% -1.22% -
  Horiz. % 93.14% 97.04% 89.44% 88.89% 96.27% 98.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.2500 0.9250 0.9050 0.7800 0.7800 0.8000 0.8300 -
P/RPS 3.94 3.80 5.50 9.45 2.24 3.07 4.81 -12.47%
  QoQ % 3.68% -30.91% -41.80% 321.88% -27.04% -36.17% -
  Horiz. % 81.91% 79.00% 114.35% 196.47% 46.57% 63.83% 100.00%
P/EPS -126.26 40.22 -6.53 -5.47 -16.05 80.00 68.03 -
  QoQ % -413.92% 715.93% -19.38% 65.92% -120.06% 17.60% -
  Horiz. % -185.59% 59.12% -9.60% -8.04% -23.59% 117.60% 100.00%
EY -0.79 2.49 -15.31 -18.29 -6.23 1.25 1.47 -
  QoQ % -131.73% 116.26% 16.29% -193.58% -598.40% -14.97% -
  Horiz. % -53.74% 169.39% -1,041.50% -1,244.22% -423.81% 85.03% 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 0.66 0.46 0.49 0.43 0.40 0.39 0.41 37.39%
  QoQ % 43.48% -6.12% 13.95% 7.50% 2.56% -4.88% -
  Horiz. % 160.98% 112.20% 119.51% 104.88% 97.56% 95.12% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 25/05/17 21/02/17 01/12/16 24/08/16 25/05/16 22/02/16 -
Price 1.1900 1.4000 0.8700 0.9150 0.7900 0.7900 0.8000 -
P/RPS 3.75 5.75 5.28 11.09 2.27 3.03 4.64 -13.25%
  QoQ % -34.78% 8.90% -52.39% 388.55% -25.08% -34.70% -
  Horiz. % 80.82% 123.92% 113.79% 239.01% 48.92% 65.30% 100.00%
P/EPS -120.20 60.87 -6.28 -6.41 -16.25 79.00 65.57 -
  QoQ % -297.47% 1,069.27% 2.03% 60.55% -120.57% 20.48% -
  Horiz. % -183.32% 92.83% -9.58% -9.78% -24.78% 120.48% 100.00%
EY -0.83 1.64 -15.93 -15.60 -6.15 1.27 1.53 -
  QoQ % -150.61% 110.30% -2.12% -153.66% -584.25% -16.99% -
  Horiz. % -54.25% 107.19% -1,041.18% -1,019.61% -401.96% 83.01% 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 0.63 0.70 0.48 0.50 0.40 0.39 0.39 37.71%
  QoQ % -10.00% 45.83% -4.00% 25.00% 2.56% 0.00% -
  Horiz. % 161.54% 179.49% 123.08% 128.21% 102.56% 100.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

572  344  555  1044 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Why China is excluded in G7 summit? Koon Yew Yin Koon Yew Yin's Blog
2. AT Current Share Price: RM0.07. 1st Target Price: RM0.134, 2nd Target Price: RM0.28, 3rd Target Price: RM0.80 Fundamental Analysis of AT(0072) as at June 17 2021
3. Why Parliament should reconvene - Koon Yew Yin Koon Yew Yin's Blog
4. Poh Kong’s profit shot through the roof - Koon Yew Yin Koon Yew Yin's Blog
5. [转贴] [Video:浅谈KOBAY TECHNOLOGY BHD, KOBAY, 6971] - James的股票投资James Share Investing James的股票投资James Share Investing
6. SMetric (0203): A secured technical buy? - 17 June 2021 - Sujibaby Sujibaby Stock-Talk
7. 下跌股:优乐 99仙支撑 南洋行家论股
8. [转贴] [Video:浅谈CENSOF HOLDINGS BHD, CENSOF, 5195] - James的股票投资James Share Investing James的股票投资James Share Investing
PARTNERS & BROKERS