Highlights

[BJASSET] QoQ Cumulative Quarter Result on 2013-12-31 [#2]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 19-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Dec-2013  [#2]
Profit Trend QoQ -     95.61%    YoY -     -6.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 97,332 419,426 312,932 206,389 100,738 361,651 258,008 -47.76%
  QoQ % -76.79% 34.03% 51.62% 104.88% -72.14% 40.17% -
  Horiz. % 37.72% 162.56% 121.29% 79.99% 39.04% 140.17% 100.00%
PBT 9,843 121,699 80,607 46,082 21,065 70,841 49,827 -66.05%
  QoQ % -91.91% 50.98% 74.92% 118.76% -70.26% 42.17% -
  Horiz. % 19.75% 244.24% 161.77% 92.48% 42.28% 142.17% 100.00%
Tax -1,522 -71,100 -58,067 -9,287 -2,363 -17,954 -7,149 -64.31%
  QoQ % 97.86% -22.44% -525.25% -293.02% 86.84% -151.14% -
  Horiz. % 21.29% 994.54% 812.24% 129.91% 33.05% 251.14% 100.00%
NP 8,321 50,599 22,540 36,795 18,702 52,887 42,678 -66.34%
  QoQ % -83.56% 124.49% -38.74% 96.74% -64.64% 23.92% -
  Horiz. % 19.50% 118.56% 52.81% 86.22% 43.82% 123.92% 100.00%
NP to SH 7,136 45,341 20,993 33,247 16,997 45,819 37,341 -66.79%
  QoQ % -84.26% 115.98% -36.86% 95.61% -62.90% 22.70% -
  Horiz. % 19.11% 121.42% 56.22% 89.04% 45.52% 122.70% 100.00%
Tax Rate 15.46 % 58.42 % 72.04 % 20.15 % 11.22 % 25.34 % 14.35 % 5.09%
  QoQ % -73.54% -18.91% 257.52% 79.59% -55.72% 76.59% -
  Horiz. % 107.74% 407.11% 502.02% 140.42% 78.19% 176.59% 100.00%
Total Cost 89,011 368,827 290,392 169,594 82,036 308,764 215,330 -44.48%
  QoQ % -75.87% 27.01% 71.23% 106.73% -73.43% 43.39% -
  Horiz. % 41.34% 171.28% 134.86% 78.76% 38.10% 143.39% 100.00%
Net Worth 2,096,200 2,079,155 2,054,870 2,079,327 2,221,830 2,213,061 2,195,873 -3.05%
  QoQ % 0.82% 1.18% -1.18% -6.41% 0.40% 0.78% -
  Horiz. % 95.46% 94.68% 93.58% 94.69% 101.18% 100.78% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 22,236 - - - 22,241 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.98% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 49.04 % - % - % - % 48.54 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.03% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 2,096,200 2,079,155 2,054,870 2,079,327 2,221,830 2,213,061 2,195,873 -3.05%
  QoQ % 0.82% 1.18% -1.18% -6.41% 0.40% 0.78% -
  Horiz. % 95.46% 94.68% 93.58% 94.69% 101.18% 100.78% 100.00%
NOSH 1,115,000 1,111,848 1,110,740 1,111,939 1,110,915 1,112,091 1,114,656 0.02%
  QoQ % 0.28% 0.10% -0.11% 0.09% -0.11% -0.23% -
  Horiz. % 100.03% 99.75% 99.65% 99.76% 99.66% 99.77% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 8.55 % 12.06 % 7.20 % 17.83 % 18.56 % 14.62 % 16.54 % -35.56%
  QoQ % -29.10% 67.50% -59.62% -3.93% 26.95% -11.61% -
  Horiz. % 51.69% 72.91% 43.53% 107.80% 112.21% 88.39% 100.00%
ROE 0.34 % 2.18 % 1.02 % 1.60 % 0.77 % 2.07 % 1.70 % -65.77%
  QoQ % -84.40% 113.73% -36.25% 107.79% -62.80% 21.76% -
  Horiz. % 20.00% 128.24% 60.00% 94.12% 45.29% 121.76% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 8.73 37.72 28.17 18.56 9.07 32.52 23.15 -47.77%
  QoQ % -76.86% 33.90% 51.78% 104.63% -72.11% 40.48% -
  Horiz. % 37.71% 162.94% 121.68% 80.17% 39.18% 140.48% 100.00%
EPS 0.64 4.07 1.89 2.99 1.53 4.12 3.35 -66.80%
  QoQ % -84.28% 115.34% -36.79% 95.42% -62.86% 22.99% -
  Horiz. % 19.10% 121.49% 56.42% 89.25% 45.67% 122.99% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.8800 1.8700 1.8500 1.8700 2.0000 1.9900 1.9700 -3.07%
  QoQ % 0.53% 1.08% -1.07% -6.50% 0.50% 1.02% -
  Horiz. % 95.43% 94.92% 93.91% 94.92% 101.52% 101.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 3.80 16.39 12.23 8.07 3.94 14.14 10.09 -47.82%
  QoQ % -76.82% 34.01% 51.55% 104.82% -72.14% 40.14% -
  Horiz. % 37.66% 162.44% 121.21% 79.98% 39.05% 140.14% 100.00%
EPS 0.28 1.77 0.82 1.30 0.66 1.79 1.46 -66.71%
  QoQ % -84.18% 115.85% -36.92% 96.97% -63.13% 22.60% -
  Horiz. % 19.18% 121.23% 56.16% 89.04% 45.21% 122.60% 100.00%
DPS 0.00 0.87 0.00 0.00 0.00 0.87 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.8194 0.8127 0.8032 0.8128 0.8685 0.8651 0.8583 -3.04%
  QoQ % 0.82% 1.18% -1.18% -6.41% 0.39% 0.79% -
  Horiz. % 95.47% 94.69% 93.58% 94.70% 101.19% 100.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.9500 0.8300 0.8500 0.9500 0.8450 0.9050 0.8800 -
P/RPS 10.88 2.20 3.02 5.12 9.32 2.78 3.80 101.50%
  QoQ % 394.55% -27.15% -41.02% -45.06% 235.25% -26.84% -
  Horiz. % 286.32% 57.89% 79.47% 134.74% 245.26% 73.16% 100.00%
P/EPS 148.44 20.35 44.97 31.77 55.23 21.97 26.27 216.91%
  QoQ % 629.43% -54.75% 41.55% -42.48% 151.39% -16.37% -
  Horiz. % 565.06% 77.46% 171.18% 120.94% 210.24% 83.63% 100.00%
EY 0.67 4.91 2.22 3.15 1.81 4.55 3.81 -68.58%
  QoQ % -86.35% 121.17% -29.52% 74.03% -60.22% 19.42% -
  Horiz. % 17.59% 128.87% 58.27% 82.68% 47.51% 119.42% 100.00%
DY 0.00 2.41 0.00 0.00 0.00 2.21 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 109.05% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.51 0.44 0.46 0.51 0.42 0.45 0.45 8.69%
  QoQ % 15.91% -4.35% -9.80% 21.43% -6.67% 0.00% -
  Horiz. % 113.33% 97.78% 102.22% 113.33% 93.33% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 07/11/14 13/08/14 20/05/14 19/02/14 13/11/13 16/08/13 16/05/13 -
Price 0.9500 0.8200 0.8350 0.8500 0.8850 0.8700 0.8900 -
P/RPS 10.88 2.17 2.96 4.58 9.76 2.68 3.85 99.76%
  QoQ % 401.38% -26.69% -35.37% -53.07% 264.18% -30.39% -
  Horiz. % 282.60% 56.36% 76.88% 118.96% 253.51% 69.61% 100.00%
P/EPS 148.44 20.11 44.18 28.43 57.84 21.12 26.57 214.52%
  QoQ % 638.14% -54.48% 55.40% -50.85% 173.86% -20.51% -
  Horiz. % 558.68% 75.69% 166.28% 107.00% 217.69% 79.49% 100.00%
EY 0.67 4.97 2.26 3.52 1.73 4.74 3.76 -68.30%
  QoQ % -86.52% 119.91% -35.80% 103.47% -63.50% 26.06% -
  Horiz. % 17.82% 132.18% 60.11% 93.62% 46.01% 126.06% 100.00%
DY 0.00 2.44 0.00 0.00 0.00 2.30 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 106.09% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.51 0.44 0.45 0.45 0.44 0.44 0.45 8.69%
  QoQ % 15.91% -2.22% 0.00% 2.27% 0.00% -2.22% -
  Horiz. % 113.33% 97.78% 100.00% 100.00% 97.78% 97.78% 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
 
 

193  536  461  1016 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.495-0.03 
 ARMADA 0.17-0.015 
 SAPNRG 0.10-0.01 
 VELESTO 0.16-0.01 
 TRIVE 0.01+0.005 
 MINETEC 0.205+0.015 
 HIBISCS-WC 0.16-0.01 
 SANICHI 0.045-0.005 
 KNM 0.155-0.015 
 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