Highlights

[BJASSET] QoQ Quarter Result on 2019-12-31 [#2]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 20-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 31-Dec-2019  [#2]
Profit Trend QoQ -     -19.17%    YoY -     228.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 63,853 73,758 72,973 102,248 75,426 79,205 73,855 -9.24%
  QoQ % -13.43% 1.08% -28.63% 35.56% -4.77% 7.24% -
  Horiz. % 86.46% 99.87% 98.81% 138.44% 102.13% 107.24% 100.00%
PBT -9,273 1,746 3,446 -18,799 4,695 -1,063 643 -
  QoQ % -631.10% -49.33% 118.33% -500.40% 541.67% -265.32% -
  Horiz. % -1,442.15% 271.54% 535.93% -2,923.64% 730.17% -165.32% 100.00%
Tax -3,164 -924 -1,179 -64,460 -2,181 -1,420 -1,330 78.11%
  QoQ % -242.42% 21.63% 98.17% -2,855.52% -53.59% -6.77% -
  Horiz. % 237.89% 69.47% 88.65% 4,846.62% 163.98% 106.77% 100.00%
NP -12,437 822 2,267 -83,259 2,514 -2,483 -687 588.24%
  QoQ % -1,613.02% -63.74% 102.72% -3,411.81% 201.25% -261.43% -
  Horiz. % 1,810.33% -119.65% -329.99% 12,119.21% -365.94% 361.43% 100.00%
NP to SH -12,273 1,939 2,399 -83,096 2,329 -1,514 -300 1,084.60%
  QoQ % -732.96% -19.17% 102.89% -3,667.88% 253.83% -404.67% -
  Horiz. % 4,091.00% -646.33% -799.67% 27,698.67% -776.33% 504.67% 100.00%
Tax Rate - % 52.92 % 34.21 % - % 46.45 % - % 206.84 % -
  QoQ % 0.00% 54.69% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 25.58% 16.54% 0.00% 22.46% 0.00% 100.00%
Total Cost 76,290 72,936 70,706 185,507 72,912 81,688 74,542 1.56%
  QoQ % 4.60% 3.15% -61.88% 154.43% -10.74% 9.59% -
  Horiz. % 102.34% 97.85% 94.85% 248.86% 97.81% 109.59% 100.00%
Net Worth 2,148,947 2,174,530 2,174,530 2,177,310 2,277,417 2,277,417 2,277,417 -3.79%
  QoQ % -1.18% 0.00% -0.13% -4.40% 0.00% 0.00% -
  Horiz. % 94.36% 95.48% 95.48% 95.60% 100.00% 100.00% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 2,148,947 2,174,530 2,174,530 2,177,310 2,277,417 2,277,417 2,277,417 -3.79%
  QoQ % -1.18% 0.00% -0.13% -4.40% 0.00% 0.00% -
  Horiz. % 94.36% 95.48% 95.48% 95.60% 100.00% 100.00% 100.00%
NOSH 2,558,270 2,558,270 2,558,270 2,502,656 2,502,656 2,502,656 2,502,656 1.47%
  QoQ % 0.00% 0.00% 2.22% 0.00% 0.00% 0.00% -
  Horiz. % 102.22% 102.22% 102.22% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -19.48 % 1.11 % 3.11 % -81.43 % 3.33 % -3.13 % -0.93 % 658.46%
  QoQ % -1,854.95% -64.31% 103.82% -2,545.35% 206.39% -236.56% -
  Horiz. % 2,094.62% -119.35% -334.41% 8,755.91% -358.06% 336.56% 100.00%
ROE -0.57 % 0.09 % 0.11 % -3.82 % 0.10 % -0.07 % -0.01 % 1,377.46%
  QoQ % -733.33% -18.18% 102.88% -3,920.00% 242.86% -600.00% -
  Horiz. % 5,700.00% -900.00% -1,100.00% 38,200.00% -1,000.00% 700.00% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 2.50 2.88 2.85 4.09 3.01 3.16 2.95 -10.44%
  QoQ % -13.19% 1.05% -30.32% 35.88% -4.75% 7.12% -
  Horiz. % 84.75% 97.63% 96.61% 138.64% 102.03% 107.12% 100.00%
EPS -0.48 0.08 0.09 -3.32 0.09 -0.06 -0.01 1,217.66%
  QoQ % -700.00% -11.11% 102.71% -3,788.89% 250.00% -500.00% -
  Horiz. % 4,800.00% -800.00% -900.00% 33,200.00% -900.00% 600.00% 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 0.8400 0.8500 0.8500 0.8700 0.9100 0.9100 0.9100 -5.19%
  QoQ % -1.18% 0.00% -2.30% -4.40% 0.00% 0.00% -
  Horiz. % 92.31% 93.41% 93.41% 95.60% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 2.50 2.88 2.85 4.00 2.95 3.10 2.89 -9.20%
  QoQ % -13.19% 1.05% -28.75% 35.59% -4.84% 7.27% -
  Horiz. % 86.51% 99.65% 98.62% 138.41% 102.08% 107.27% 100.00%
EPS -0.48 0.08 0.09 -3.25 0.09 -0.06 -0.01 1,217.66%
  QoQ % -700.00% -11.11% 102.77% -3,711.11% 250.00% -500.00% -
  Horiz. % 4,800.00% -800.00% -900.00% 32,500.00% -900.00% 600.00% 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 0.8400 0.8500 0.8500 0.8511 0.8902 0.8902 0.8902 -3.79%
  QoQ % -1.18% 0.00% -0.13% -4.39% 0.00% 0.00% -
  Horiz. % 94.36% 95.48% 95.48% 95.61% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.2950 0.3000 0.3000 0.3050 0.3150 0.3000 0.3000 -
P/RPS 11.82 10.41 10.52 7.47 10.45 9.48 10.17 10.53%
  QoQ % 13.54% -1.05% 40.83% -28.52% 10.23% -6.78% -
  Horiz. % 116.22% 102.36% 103.44% 73.45% 102.75% 93.22% 100.00%
P/EPS -61.49 395.81 319.92 -9.19 338.49 -495.90 -2,502.66 -91.53%
  QoQ % -115.54% 23.72% 3,581.18% -102.72% 168.26% 80.19% -
  Horiz. % 2.46% -15.82% -12.78% 0.37% -13.53% 19.81% 100.00%
EY -1.63 0.25 0.31 -10.89 0.30 -0.20 -0.04 1,081.51%
  QoQ % -752.00% -19.35% 102.85% -3,730.00% 250.00% -400.00% -
  Horiz. % 4,075.00% -625.00% -775.00% 27,225.00% -750.00% 500.00% 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 0.35 0.35 0.33 0.33 4.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 6.06% 0.00% -
  Horiz. % 106.06% 106.06% 106.06% 106.06% 106.06% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 04/06/20 20/02/20 18/11/19 21/08/19 28/05/19 27/02/19 29/11/18 -
Price 0.2750 0.3000 0.2950 0.3050 0.2950 0.3050 0.2900 -
P/RPS 11.02 10.41 10.34 7.47 9.79 9.64 9.83 7.91%
  QoQ % 5.86% 0.68% 38.42% -23.70% 1.56% -1.93% -
  Horiz. % 112.11% 105.90% 105.19% 75.99% 99.59% 98.07% 100.00%
P/EPS -57.32 395.81 314.59 -9.19 317.00 -504.17 -2,419.23 -91.73%
  QoQ % -114.48% 25.82% 3,523.18% -102.90% 162.88% 79.16% -
  Horiz. % 2.37% -16.36% -13.00% 0.38% -13.10% 20.84% 100.00%
EY -1.74 0.25 0.32 -10.89 0.32 -0.20 -0.04 1,134.04%
  QoQ % -796.00% -21.87% 102.94% -3,503.12% 260.00% -400.00% -
  Horiz. % 4,350.00% -625.00% -800.00% 27,225.00% -800.00% 500.00% 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 0.33 0.35 0.35 0.35 0.32 0.34 0.32 2.07%
  QoQ % -5.71% 0.00% 0.00% 9.38% -5.88% 6.25% -
  Horiz. % 103.13% 109.38% 109.38% 109.38% 100.00% 106.25% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

298  640  530  486 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.17-0.065 
 CAREPLS 1.76+0.27 
 COMFORT 3.84+0.41 
 SUPERMX-HB 0.19-0.045 
 MQTECH 0.0850.00 
 AT 0.085+0.005 
 IRIS 0.25-0.02 
 HLT-WA 0.45+0.04 
 HLT 0.73+0.075 
 VIVOCOM 0.040.00 

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