Highlights

[BJASSET] QoQ Quarter Result on 2018-12-31 [#2]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 27-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Dec-2018  [#2]
Profit Trend QoQ -     -404.67%    YoY -     89.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 72,973 102,248 75,426 79,205 73,855 48,489 76,553 -3.14%
  QoQ % -28.63% 35.56% -4.77% 7.24% 52.31% -36.66% -
  Horiz. % 95.32% 133.56% 98.53% 103.46% 96.48% 63.34% 100.00%
PBT 3,446 -18,799 4,695 -1,063 643 -15,658 20,152 -69.16%
  QoQ % 118.33% -500.40% 541.67% -265.32% 104.11% -177.70% -
  Horiz. % 17.10% -93.29% 23.30% -5.27% 3.19% -77.70% 100.00%
Tax -1,179 -64,460 -2,181 -1,420 -1,330 -10,803 -2,640 -41.55%
  QoQ % 98.17% -2,855.52% -53.59% -6.77% 87.69% -309.20% -
  Horiz. % 44.66% 2,441.67% 82.61% 53.79% 50.38% 409.20% 100.00%
NP 2,267 -83,259 2,514 -2,483 -687 -26,461 17,512 -74.38%
  QoQ % 102.72% -3,411.81% 201.25% -261.43% 97.40% -251.10% -
  Horiz. % 12.95% -475.44% 14.36% -14.18% -3.92% -151.10% 100.00%
NP to SH 2,399 -83,096 2,329 -1,514 -300 -29,854 16,620 -72.45%
  QoQ % 102.89% -3,667.88% 253.83% -404.67% 99.00% -279.63% -
  Horiz. % 14.43% -499.98% 14.01% -9.11% -1.81% -179.63% 100.00%
Tax Rate 34.21 % - % 46.45 % - % 206.84 % - % 13.10 % 89.53%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 261.15% 0.00% 354.58% 0.00% 1,578.93% 0.00% 100.00%
Total Cost 70,706 185,507 72,912 81,688 74,542 74,950 59,041 12.76%
  QoQ % -61.88% 154.43% -10.74% 9.59% -0.54% 26.95% -
  Horiz. % 119.76% 314.20% 123.49% 138.36% 126.25% 126.95% 100.00%
Net Worth 2,174,530 2,177,310 2,277,417 2,277,417 2,277,417 2,328,026 2,327,470 -4.43%
  QoQ % -0.13% -4.40% 0.00% 0.00% -2.17% 0.02% -
  Horiz. % 93.43% 93.55% 97.85% 97.85% 97.85% 100.02% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 2,174,530 2,177,310 2,277,417 2,277,417 2,277,417 2,328,026 2,327,470 -4.43%
  QoQ % -0.13% -4.40% 0.00% 0.00% -2.17% 0.02% -
  Horiz. % 93.43% 93.55% 97.85% 97.85% 97.85% 100.02% 100.00%
NOSH 2,558,270 2,502,656 2,502,656 2,502,656 2,502,656 2,558,270 2,502,656 1.47%
  QoQ % 2.22% 0.00% 0.00% 0.00% -2.17% 2.22% -
  Horiz. % 102.22% 100.00% 100.00% 100.00% 100.00% 102.22% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 3.11 % -81.43 % 3.33 % -3.13 % -0.93 % -54.57 % 22.88 % -73.53%
  QoQ % 103.82% -2,545.35% 206.39% -236.56% 98.30% -338.51% -
  Horiz. % 13.59% -355.90% 14.55% -13.68% -4.06% -238.51% 100.00%
ROE 0.11 % -3.82 % 0.10 % -0.07 % -0.01 % -1.28 % 0.71 % -71.12%
  QoQ % 102.88% -3,920.00% 242.86% -600.00% 99.22% -280.28% -
  Horiz. % 15.49% -538.03% 14.08% -9.86% -1.41% -180.28% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 2.85 4.09 3.01 3.16 2.95 1.90 3.06 -4.63%
  QoQ % -30.32% 35.88% -4.75% 7.12% 55.26% -37.91% -
  Horiz. % 93.14% 133.66% 98.37% 103.27% 96.41% 62.09% 100.00%
EPS 0.09 -3.32 0.09 -0.06 -0.01 -1.19 0.66 -73.47%
  QoQ % 102.71% -3,788.89% 250.00% -500.00% 99.16% -280.30% -
  Horiz. % 13.64% -503.03% 13.64% -9.09% -1.52% -180.30% 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 0.8500 0.8700 0.9100 0.9100 0.9100 0.9100 0.9300 -5.82%
  QoQ % -2.30% -4.40% 0.00% 0.00% 0.00% -2.15% -
  Horiz. % 91.40% 93.55% 97.85% 97.85% 97.85% 97.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 2.85 4.00 2.95 3.10 2.89 1.90 2.99 -3.14%
  QoQ % -28.75% 35.59% -4.84% 7.27% 52.11% -36.45% -
  Horiz. % 95.32% 133.78% 98.66% 103.68% 96.66% 63.55% 100.00%
EPS 0.09 -3.25 0.09 -0.06 -0.01 -1.19 0.65 -73.20%
  QoQ % 102.77% -3,711.11% 250.00% -500.00% 99.16% -283.08% -
  Horiz. % 13.85% -500.00% 13.85% -9.23% -1.54% -183.08% 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 0.8500 0.8511 0.8902 0.8902 0.8902 0.9100 0.9098 -4.43%
  QoQ % -0.13% -4.39% 0.00% 0.00% -2.18% 0.02% -
  Horiz. % 93.43% 93.55% 97.85% 97.85% 97.85% 100.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.3000 0.3050 0.3150 0.3000 0.3000 0.3800 0.4300 -
P/RPS 10.52 7.47 10.45 9.48 10.17 20.05 14.06 -17.57%
  QoQ % 40.83% -28.52% 10.23% -6.78% -49.28% 42.60% -
  Horiz. % 74.82% 53.13% 74.32% 67.43% 72.33% 142.60% 100.00%
P/EPS 319.92 -9.19 338.49 -495.90 -2,502.66 -32.56 64.75 189.81%
  QoQ % 3,581.18% -102.72% 168.26% 80.19% -7,586.30% -150.29% -
  Horiz. % 494.08% -14.19% 522.76% -765.87% -3,865.11% -50.29% 100.00%
EY 0.31 -10.89 0.30 -0.20 -0.04 -3.07 1.54 -65.62%
  QoQ % 102.85% -3,730.00% 250.00% -400.00% 98.70% -299.35% -
  Horiz. % 20.13% -707.14% 19.48% -12.99% -2.60% -199.35% 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 0.35 0.35 0.35 0.33 0.33 0.42 0.46 -16.64%
  QoQ % 0.00% 0.00% 6.06% 0.00% -21.43% -8.70% -
  Horiz. % 76.09% 76.09% 76.09% 71.74% 71.74% 91.30% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 18/11/19 21/08/19 28/05/19 27/02/19 29/11/18 30/08/18 21/05/18 -
Price 0.2950 0.3050 0.2950 0.3050 0.2900 0.3050 0.4950 -
P/RPS 10.34 7.47 9.79 9.64 9.83 16.09 16.18 -25.79%
  QoQ % 38.42% -23.70% 1.56% -1.93% -38.91% -0.56% -
  Horiz. % 63.91% 46.17% 60.51% 59.58% 60.75% 99.44% 100.00%
P/EPS 314.59 -9.19 317.00 -504.17 -2,419.23 -26.14 74.54 160.93%
  QoQ % 3,523.18% -102.90% 162.88% 79.16% -9,154.90% -135.07% -
  Horiz. % 422.04% -12.33% 425.27% -676.38% -3,245.55% -35.07% 100.00%
EY 0.32 -10.89 0.32 -0.20 -0.04 -3.83 1.34 -61.48%
  QoQ % 102.94% -3,503.12% 260.00% -400.00% 98.96% -385.82% -
  Horiz. % 23.88% -812.69% 23.88% -14.93% -2.99% -285.82% 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 0.35 0.35 0.32 0.34 0.32 0.34 0.53 -24.15%
  QoQ % 0.00% 9.38% -5.88% 6.25% -5.88% -35.85% -
  Horiz. % 66.04% 66.04% 60.38% 64.15% 60.38% 64.15% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

175  246  542  1258 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MQTECH 0.090.00 
 VC 0.085+0.005 
 DGB 0.055+0.005 
 PDZ 0.2050.00 
 EDUSPEC 0.025+0.005 
 HUBLINE 0.075+0.005 
 FINTEC 0.10+0.01 
 LUSTER 0.14+0.015 
 MLAB 0.0550.00 
 HUAAN 0.12+0.02 

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