Highlights

[BJASSET] QoQ Cumulative Quarter Result on 2016-03-31 [#3]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 25-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Mar-2016  [#3]
Profit Trend QoQ -     -18.64%    YoY -     -83.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 183,371 91,828 387,092 288,765 192,544 95,512 411,945 -41.56%
  QoQ % 99.69% -76.28% 34.05% 49.97% 101.59% -76.81% -
  Horiz. % 44.51% 22.29% 93.97% 70.10% 46.74% 23.19% 100.00%
PBT 6,165 -622 -27,599 24,811 24,844 17,878 108,107 -85.06%
  QoQ % 1,091.16% 97.75% -211.24% -0.13% 38.96% -83.46% -
  Horiz. % 5.70% -0.58% -25.53% 22.95% 22.98% 16.54% 100.00%
Tax -160,381 -158,205 -19,135 -7,354 -5,508 -2,565 -24,130 251.48%
  QoQ % -1.38% -726.78% -160.20% -33.51% -114.74% 89.37% -
  Horiz. % 664.65% 655.64% 79.30% 30.48% 22.83% 10.63% 100.00%
NP -154,216 -158,827 -46,734 17,457 19,336 15,313 83,977 -
  QoQ % 2.90% -239.85% -367.71% -9.72% 26.27% -81.77% -
  Horiz. % -183.64% -189.13% -55.65% 20.79% 23.03% 18.23% 100.00%
NP to SH -154,321 -158,784 -54,122 11,085 13,624 11,613 72,711 -
  QoQ % 2.81% -193.38% -588.25% -18.64% 17.32% -84.03% -
  Horiz. % -212.24% -218.38% -74.43% 15.25% 18.74% 15.97% 100.00%
Tax Rate 2,601.48 % - % - % 29.64 % 22.17 % 14.35 % 22.32 % 2,251.92%
  QoQ % 0.00% 0.00% 0.00% 33.69% 54.49% -35.71% -
  Horiz. % 11,655.38% 0.00% 0.00% 132.80% 99.33% 64.29% 100.00%
Total Cost 337,587 250,655 433,826 271,308 173,208 80,199 327,968 1.94%
  QoQ % 34.68% -42.22% 59.90% 56.64% 115.97% -75.55% -
  Horiz. % 102.93% 76.43% 132.28% 82.72% 52.81% 24.45% 100.00%
Net Worth 2,037,571 2,025,135 2,193,320 2,250,254 2,278,111 2,143,938 2,116,307 -2.48%
  QoQ % 0.61% -7.67% -2.53% -1.22% 6.26% 1.31% -
  Horiz. % 96.28% 95.69% 103.64% 106.33% 107.65% 101.31% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 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% 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% 0.00% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 2,037,571 2,025,135 2,193,320 2,250,254 2,278,111 2,143,938 2,116,307 -2.48%
  QoQ % 0.61% -7.67% -2.53% -1.22% 6.26% 1.31% -
  Horiz. % 96.28% 95.69% 103.64% 106.33% 107.65% 101.31% 100.00%
NOSH 1,113,427 1,112,711 1,113,360 1,108,500 1,116,721 1,116,634 1,113,846 -0.02%
  QoQ % 0.06% -0.06% 0.44% -0.74% 0.01% 0.25% -
  Horiz. % 99.96% 99.90% 99.96% 99.52% 100.26% 100.25% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -84.10 % -172.96 % -12.07 % 6.05 % 10.04 % 16.03 % 20.39 % -
  QoQ % 51.38% -1,332.97% -299.50% -39.74% -37.37% -21.38% -
  Horiz. % -412.46% -848.26% -59.20% 29.67% 49.24% 78.62% 100.00%
ROE -7.57 % -7.84 % -2.47 % 0.49 % 0.60 % 0.54 % 3.44 % -
  QoQ % 3.44% -217.41% -604.08% -18.33% 11.11% -84.30% -
  Horiz. % -220.06% -227.91% -71.80% 14.24% 17.44% 15.70% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 16.47 8.25 34.77 26.05 17.24 8.55 36.98 -41.54%
  QoQ % 99.64% -76.27% 33.47% 51.10% 101.64% -76.88% -
  Horiz. % 44.54% 22.31% 94.02% 70.44% 46.62% 23.12% 100.00%
EPS -13.86 -14.27 -4.86 1.00 1.22 1.04 6.53 -
  QoQ % 2.87% -193.62% -586.00% -18.03% 17.31% -84.07% -
  Horiz. % -212.25% -218.53% -74.43% 15.31% 18.68% 15.93% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.8300 1.8200 1.9700 2.0300 2.0400 1.9200 1.9000 -2.46%
  QoQ % 0.55% -7.61% -2.96% -0.49% 6.25% 1.05% -
  Horiz. % 96.32% 95.79% 103.68% 106.84% 107.37% 101.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 7.17 3.59 15.13 11.29 7.53 3.73 16.10 -41.54%
  QoQ % 99.72% -76.27% 34.01% 49.93% 101.88% -76.83% -
  Horiz. % 44.53% 22.30% 93.98% 70.12% 46.77% 23.17% 100.00%
EPS -6.03 -6.21 -2.12 0.43 0.53 0.45 2.84 -
  QoQ % 2.90% -192.92% -593.02% -18.87% 17.78% -84.15% -
  Horiz. % -212.32% -218.66% -74.65% 15.14% 18.66% 15.85% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.44 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.7965 0.7916 0.8573 0.8796 0.8905 0.8380 0.8272 -2.48%
  QoQ % 0.62% -7.66% -2.54% -1.22% 6.26% 1.31% -
  Horiz. % 96.29% 95.70% 103.64% 106.33% 107.65% 101.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.9050 0.7800 0.7800 0.8000 0.8300 0.9200 0.8050 -
P/RPS 5.50 9.45 2.24 3.07 4.81 10.76 2.18 84.81%
  QoQ % -41.80% 321.88% -27.04% -36.17% -55.30% 393.58% -
  Horiz. % 252.29% 433.49% 102.75% 140.83% 220.64% 493.58% 100.00%
P/EPS -6.53 -5.47 -16.05 80.00 68.03 88.46 12.33 -
  QoQ % -19.38% 65.92% -120.06% 17.60% -23.10% 617.44% -
  Horiz. % -52.96% -44.36% -130.17% 648.82% 551.74% 717.44% 100.00%
EY -15.31 -18.29 -6.23 1.25 1.47 1.13 8.11 -
  QoQ % 16.29% -193.58% -598.40% -14.97% 30.09% -86.07% -
  Horiz. % -188.78% -225.52% -76.82% 15.41% 18.13% 13.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.24 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.49 0.43 0.40 0.39 0.41 0.48 0.42 10.77%
  QoQ % 13.95% 7.50% 2.56% -4.88% -14.58% 14.29% -
  Horiz. % 116.67% 102.38% 95.24% 92.86% 97.62% 114.29% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 21/02/17 01/12/16 24/08/16 25/05/16 22/02/16 27/11/15 18/08/15 -
Price 0.8700 0.9150 0.7900 0.7900 0.8000 0.8000 0.8300 -
P/RPS 5.28 11.09 2.27 3.03 4.64 9.35 2.24 76.66%
  QoQ % -52.39% 388.55% -25.08% -34.70% -50.37% 317.41% -
  Horiz. % 235.71% 495.09% 101.34% 135.27% 207.14% 417.41% 100.00%
P/EPS -6.28 -6.41 -16.25 79.00 65.57 76.92 12.71 -
  QoQ % 2.03% 60.55% -120.57% 20.48% -14.76% 505.19% -
  Horiz. % -49.41% -50.43% -127.85% 621.56% 515.89% 605.19% 100.00%
EY -15.93 -15.60 -6.15 1.27 1.53 1.30 7.86 -
  QoQ % -2.12% -153.66% -584.25% -16.99% 17.69% -83.46% -
  Horiz. % -202.67% -198.47% -78.24% 16.16% 19.47% 16.54% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.20 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.48 0.50 0.40 0.39 0.39 0.42 0.44 5.94%
  QoQ % -4.00% 25.00% 2.56% 0.00% -7.14% -4.55% -
  Horiz. % 109.09% 113.64% 90.91% 88.64% 88.64% 95.45% 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
 
 

304  570  581 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PEKAT 0.815+0.495 
 SANICHI 0.065-0.015 
 SAUDEE 0.16+0.01 
 FOCUS 0.0450.00 
 SERBADK 0.595-0.03 
 BSTEAD 0.74+0.12 
 AVI 0.13-0.01 
 ASB 0.16+0.005 
 HSI-HGN 0.05-0.01 
 KNM 0.180.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS