Highlights

[BJASSET] QoQ Cumulative Quarter Result on 2015-12-31 [#2]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 22-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Dec-2015  [#2]
Profit Trend QoQ -     17.32%    YoY -     -71.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 91,828 387,092 288,765 192,544 95,512 411,945 309,539 -55.42%
  QoQ % -76.28% 34.05% 49.97% 101.59% -76.81% 33.08% -
  Horiz. % 29.67% 125.05% 93.29% 62.20% 30.86% 133.08% 100.00%
PBT -622 -27,599 24,811 24,844 17,878 108,107 84,951 -
  QoQ % 97.75% -211.24% -0.13% 38.96% -83.46% 27.26% -
  Horiz. % -0.73% -32.49% 29.21% 29.25% 21.05% 127.26% 100.00%
Tax -158,205 -19,135 -7,354 -5,508 -2,565 -24,130 -7,717 644.95%
  QoQ % -726.78% -160.20% -33.51% -114.74% 89.37% -212.69% -
  Horiz. % 2,050.08% 247.96% 95.30% 71.37% 33.24% 312.69% 100.00%
NP -158,827 -46,734 17,457 19,336 15,313 83,977 77,234 -
  QoQ % -239.85% -367.71% -9.72% 26.27% -81.77% 8.73% -
  Horiz. % -205.64% -60.51% 22.60% 25.04% 19.83% 108.73% 100.00%
NP to SH -158,784 -54,122 11,085 13,624 11,613 72,711 66,604 -
  QoQ % -193.38% -588.25% -18.64% 17.32% -84.03% 9.17% -
  Horiz. % -238.40% -81.26% 16.64% 20.46% 17.44% 109.17% 100.00%
Tax Rate - % - % 29.64 % 22.17 % 14.35 % 22.32 % 9.08 % -
  QoQ % 0.00% 0.00% 33.69% 54.49% -35.71% 145.81% -
  Horiz. % 0.00% 0.00% 326.43% 244.16% 158.04% 245.81% 100.00%
Total Cost 250,655 433,826 271,308 173,208 80,199 327,968 232,305 5.18%
  QoQ % -42.22% 59.90% 56.64% 115.97% -75.55% 41.18% -
  Horiz. % 107.90% 186.75% 116.79% 74.56% 34.52% 141.18% 100.00%
Net Worth 2,025,135 2,193,320 2,250,254 2,278,111 2,143,938 2,116,307 2,116,180 -2.88%
  QoQ % -7.67% -2.53% -1.22% 6.26% 1.31% 0.01% -
  Horiz. % 95.70% 103.65% 106.34% 107.65% 101.31% 100.01% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - 11,138 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 15.32 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 2,025,135 2,193,320 2,250,254 2,278,111 2,143,938 2,116,307 2,116,180 -2.88%
  QoQ % -7.67% -2.53% -1.22% 6.26% 1.31% 0.01% -
  Horiz. % 95.70% 103.65% 106.34% 107.65% 101.31% 100.01% 100.00%
NOSH 1,112,711 1,113,360 1,108,500 1,116,721 1,116,634 1,113,846 1,113,779 -0.06%
  QoQ % -0.06% 0.44% -0.74% 0.01% 0.25% 0.01% -
  Horiz. % 99.90% 99.96% 99.53% 100.26% 100.26% 100.01% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -172.96 % -12.07 % 6.05 % 10.04 % 16.03 % 20.39 % 24.95 % -
  QoQ % -1,332.97% -299.50% -39.74% -37.37% -21.38% -18.28% -
  Horiz. % -693.23% -48.38% 24.25% 40.24% 64.25% 81.72% 100.00%
ROE -7.84 % -2.47 % 0.49 % 0.60 % 0.54 % 3.44 % 3.15 % -
  QoQ % -217.41% -604.08% -18.33% 11.11% -84.30% 9.21% -
  Horiz. % -248.89% -78.41% 15.56% 19.05% 17.14% 109.21% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 8.25 34.77 26.05 17.24 8.55 36.98 27.79 -55.40%
  QoQ % -76.27% 33.47% 51.10% 101.64% -76.88% 33.07% -
  Horiz. % 29.69% 125.12% 93.74% 62.04% 30.77% 133.07% 100.00%
EPS -14.27 -4.86 1.00 1.22 1.04 6.53 5.98 -
  QoQ % -193.62% -586.00% -18.03% 17.31% -84.07% 9.20% -
  Horiz. % -238.63% -81.27% 16.72% 20.40% 17.39% 109.20% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.8200 1.9700 2.0300 2.0400 1.9200 1.9000 1.9000 -2.82%
  QoQ % -7.61% -2.96% -0.49% 6.25% 1.05% 0.00% -
  Horiz. % 95.79% 103.68% 106.84% 107.37% 101.05% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 3.59 15.13 11.29 7.53 3.73 16.10 12.10 -55.42%
  QoQ % -76.27% 34.01% 49.93% 101.88% -76.83% 33.06% -
  Horiz. % 29.67% 125.04% 93.31% 62.23% 30.83% 133.06% 100.00%
EPS -6.21 -2.12 0.43 0.53 0.45 2.84 2.60 -
  QoQ % -192.92% -593.02% -18.87% 17.78% -84.15% 9.23% -
  Horiz. % -238.85% -81.54% 16.54% 20.38% 17.31% 109.23% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.44 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.7916 0.8573 0.8796 0.8905 0.8380 0.8272 0.8272 -2.88%
  QoQ % -7.66% -2.54% -1.22% 6.26% 1.31% 0.00% -
  Horiz. % 95.70% 103.64% 106.33% 107.65% 101.31% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.7800 0.7800 0.8000 0.8300 0.9200 0.8050 0.8500 -
P/RPS 9.45 2.24 3.07 4.81 10.76 2.18 3.06 111.63%
  QoQ % 321.88% -27.04% -36.17% -55.30% 393.58% -28.76% -
  Horiz. % 308.82% 73.20% 100.33% 157.19% 351.63% 71.24% 100.00%
P/EPS -5.47 -16.05 80.00 68.03 88.46 12.33 14.21 -
  QoQ % 65.92% -120.06% 17.60% -23.10% 617.44% -13.23% -
  Horiz. % -38.49% -112.95% 562.98% 478.75% 622.52% 86.77% 100.00%
EY -18.29 -6.23 1.25 1.47 1.13 8.11 7.04 -
  QoQ % -193.58% -598.40% -14.97% 30.09% -86.07% 15.20% -
  Horiz. % -259.80% -88.49% 17.76% 20.88% 16.05% 115.20% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.24 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.43 0.40 0.39 0.41 0.48 0.42 0.45 -2.98%
  QoQ % 7.50% 2.56% -4.88% -14.58% 14.29% -6.67% -
  Horiz. % 95.56% 88.89% 86.67% 91.11% 106.67% 93.33% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 01/12/16 24/08/16 25/05/16 22/02/16 27/11/15 18/08/15 01/06/15 -
Price 0.9150 0.7900 0.7900 0.8000 0.8000 0.8300 0.8200 -
P/RPS 11.09 2.27 3.03 4.64 9.35 2.24 2.95 141.19%
  QoQ % 388.55% -25.08% -34.70% -50.37% 317.41% -24.07% -
  Horiz. % 375.93% 76.95% 102.71% 157.29% 316.95% 75.93% 100.00%
P/EPS -6.41 -16.25 79.00 65.57 76.92 12.71 13.71 -
  QoQ % 60.55% -120.57% 20.48% -14.76% 505.19% -7.29% -
  Horiz. % -46.75% -118.53% 576.22% 478.26% 561.05% 92.71% 100.00%
EY -15.60 -6.15 1.27 1.53 1.30 7.86 7.29 -
  QoQ % -153.66% -584.25% -16.99% 17.69% -83.46% 7.82% -
  Horiz. % -213.99% -84.36% 17.42% 20.99% 17.83% 107.82% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.20 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.50 0.40 0.39 0.39 0.42 0.44 0.43 10.55%
  QoQ % 25.00% 2.56% 0.00% -7.14% -4.55% 2.33% -
  Horiz. % 116.28% 93.02% 90.70% 90.70% 97.67% 102.33% 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
 
 

2166 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.260.00 
 KOTRA 3.170.00 
 UCREST 0.1350.00 
 GENM-C73 0.0050.00 
 PUC 0.2350.00 
 WILLOW 0.430.00 
 EAH-WE 0.010.00 
 IRIS 0.2650.00 
 TOPGLOV-C79 0.440.00 
 BTECH 0.4550.00 

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