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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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