Highlights

[BJASSET] QoQ Cumulative Quarter Result on 2017-09-30 [#1]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 28-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Sep-2017  [#1]
Profit Trend QoQ -     56.31%    YoY -     96.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 312,690 264,201 187,648 79,933 356,358 270,533 183,371 42.87%
  QoQ % 18.35% 40.80% 134.76% -77.57% 31.72% 47.53% -
  Horiz. % 170.52% 144.08% 102.33% 43.59% 194.34% 147.53% 100.00%
PBT -12,493 3,165 -16,987 -3,776 8,213 30,348 6,165 -
  QoQ % -494.72% 118.63% -349.87% -145.98% -72.94% 392.26% -
  Horiz. % -202.64% 51.34% -275.54% -61.25% 133.22% 492.26% 100.00%
Tax -16,730 -5,927 -3,287 -1,368 -20,108 -4,810 -160,381 -77.93%
  QoQ % -182.27% -80.32% -140.28% 93.20% -318.05% 97.00% -
  Horiz. % 10.43% 3.70% 2.05% 0.85% 12.54% 3.00% 100.00%
NP -29,223 -2,762 -20,274 -5,144 -11,895 25,538 -154,216 -67.11%
  QoQ % -958.04% 86.38% -294.13% 56.75% -146.58% 116.56% -
  Horiz. % 18.95% 1.79% 13.15% 3.34% 7.71% -16.56% 100.00%
NP to SH -32,616 -2,762 -19,382 -4,856 -11,115 25,550 -154,321 -64.62%
  QoQ % -1,080.88% 85.75% -299.14% 56.31% -143.50% 116.56% -
  Horiz. % 21.14% 1.79% 12.56% 3.15% 7.20% -16.56% 100.00%
Tax Rate - % 187.27 % - % - % 244.83 % 15.85 % 2,601.48 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 1,444.67% -99.39% -
  Horiz. % 0.00% 7.20% 0.00% 0.00% 9.41% 0.61% 100.00%
Total Cost 341,913 266,963 207,922 85,077 368,253 244,995 337,587 0.85%
  QoQ % 28.08% 28.40% 144.39% -76.90% 50.31% -27.43% -
  Horiz. % 101.28% 79.08% 61.59% 25.20% 109.08% 72.57% 100.00%
Net Worth 2,328,026 2,327,470 2,245,103 2,238,497 2,121,954 2,210,630 2,037,571 9.32%
  QoQ % 0.02% 3.67% 0.30% 5.49% -4.01% 8.49% -
  Horiz. % 114.25% 114.23% 110.19% 109.86% 104.14% 108.49% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 2,328,026 2,327,470 2,245,103 2,238,497 2,121,954 2,210,630 2,037,571 9.32%
  QoQ % 0.02% 3.67% 0.30% 5.49% -4.01% 8.49% -
  Horiz. % 114.25% 114.23% 110.19% 109.86% 104.14% 108.49% 100.00%
NOSH 2,558,270 2,502,656 2,494,560 1,184,390 1,122,727 1,110,869 1,113,427 74.39%
  QoQ % 2.22% 0.32% 110.62% 5.49% 1.07% -0.23% -
  Horiz. % 229.77% 224.77% 224.04% 106.37% 100.84% 99.77% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -9.35 % -1.05 % -10.80 % -6.44 % -3.34 % 9.44 % -84.10 % -76.97%
  QoQ % -790.48% 90.28% -67.70% -92.81% -135.38% 111.22% -
  Horiz. % 11.12% 1.25% 12.84% 7.66% 3.97% -11.22% 100.00%
ROE -1.40 % -0.12 % -0.86 % -0.22 % -0.52 % 1.16 % -7.57 % -67.64%
  QoQ % -1,066.67% 86.05% -290.91% 57.69% -144.83% 115.32% -
  Horiz. % 18.49% 1.59% 11.36% 2.91% 6.87% -15.32% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 12.22 10.56 7.52 6.75 31.74 24.35 16.47 -18.09%
  QoQ % 15.72% 40.43% 11.41% -78.73% 30.35% 47.84% -
  Horiz. % 74.20% 64.12% 45.66% 40.98% 192.71% 147.84% 100.00%
EPS -1.30 -0.11 -0.78 -0.41 -0.99 2.30 -13.86 -79.45%
  QoQ % -1,081.82% 85.90% -90.24% 58.59% -143.04% 116.59% -
  Horiz. % 9.38% 0.79% 5.63% 2.96% 7.14% -16.59% 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 0.9100 0.9300 0.9000 1.8900 1.8900 1.9900 1.8300 -37.31%
  QoQ % -2.15% 3.33% -52.38% 0.00% -5.03% 8.74% -
  Horiz. % 49.73% 50.82% 49.18% 103.28% 103.28% 108.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 12.22 10.33 7.33 3.12 13.93 10.57 7.17 42.82%
  QoQ % 18.30% 40.93% 134.94% -77.60% 31.79% 47.42% -
  Horiz. % 170.43% 144.07% 102.23% 43.51% 194.28% 147.42% 100.00%
EPS -1.30 -0.11 -0.76 -0.19 -0.43 1.00 -6.03 -64.15%
  QoQ % -1,081.82% 85.53% -300.00% 55.81% -143.00% 116.58% -
  Horiz. % 21.56% 1.82% 12.60% 3.15% 7.13% -16.58% 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 0.9100 0.9098 0.8776 0.8750 0.8294 0.8641 0.7965 9.31%
  QoQ % 0.02% 3.67% 0.30% 5.50% -4.02% 8.49% -
  Horiz. % 114.25% 114.22% 110.18% 109.86% 104.13% 108.49% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.3800 0.4300 0.4650 1.1500 1.2500 0.9250 0.9050 -
P/RPS 3.11 4.07 6.18 17.04 3.94 3.80 5.50 -31.69%
  QoQ % -23.59% -34.14% -63.73% 332.49% 3.68% -30.91% -
  Horiz. % 56.55% 74.00% 112.36% 309.82% 71.64% 69.09% 100.00%
P/EPS -29.81 -389.62 -59.85 -280.49 -126.26 40.22 -6.53 175.96%
  QoQ % 92.35% -550.99% 78.66% -122.15% -413.92% 715.93% -
  Horiz. % 456.51% 5,966.62% 916.54% 4,295.41% 1,933.54% -615.93% 100.00%
EY -3.36 -0.26 -1.67 -0.36 -0.79 2.49 -15.31 -63.72%
  QoQ % -1,192.31% 84.43% -363.89% 54.43% -131.73% 116.26% -
  Horiz. % 21.95% 1.70% 10.91% 2.35% 5.16% -16.26% 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 0.42 0.46 0.52 0.61 0.66 0.46 0.49 -9.79%
  QoQ % -8.70% -11.54% -14.75% -7.58% 43.48% -6.12% -
  Horiz. % 85.71% 93.88% 106.12% 124.49% 134.69% 93.88% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 21/05/18 27/02/18 28/11/17 24/08/17 25/05/17 21/02/17 -
Price 0.3050 0.4950 0.4750 0.4700 1.1900 1.4000 0.8700 -
P/RPS 2.50 4.69 6.31 6.96 3.75 5.75 5.28 -39.33%
  QoQ % -46.70% -25.67% -9.34% 85.60% -34.78% 8.90% -
  Horiz. % 47.35% 88.83% 119.51% 131.82% 71.02% 108.90% 100.00%
P/EPS -23.92 -448.52 -61.13 -114.63 -120.20 60.87 -6.28 144.49%
  QoQ % 94.67% -633.72% 46.67% 4.63% -297.47% 1,069.27% -
  Horiz. % 380.89% 7,142.04% 973.41% 1,825.32% 1,914.01% -969.27% 100.00%
EY -4.18 -0.22 -1.64 -0.87 -0.83 1.64 -15.93 -59.11%
  QoQ % -1,800.00% 86.59% -88.51% -4.82% -150.61% 110.30% -
  Horiz. % 26.24% 1.38% 10.30% 5.46% 5.21% -10.30% 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 0.34 0.53 0.53 0.25 0.63 0.70 0.48 -20.59%
  QoQ % -35.85% 0.00% 112.00% -60.32% -10.00% 45.83% -
  Horiz. % 70.83% 110.42% 110.42% 52.08% 131.25% 145.83% 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
 
 

445  336  652  1068 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.58+0.22 
 VIZIONE 0.27-0.035 
 DGB 0.14-0.035 
 MTOUCHE 0.0650.00 
 ANZO 0.10+0.02 
 KTG 0.255-0.01 
 YONGTAI 0.2950.00 
 PRG 0.2350.00 
 WIDAD 0.655-0.01 
 MTRONIC 0.10+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