Highlights

[BJASSET] QoQ Quarter Result on 2017-03-31 [#3]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 25-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Mar-2017  [#3]
Profit Trend QoQ -     3,930.27%    YoY -     7,184.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 107,715 79,933 85,825 87,162 91,543 91,828 98,327 6.25%
  QoQ % 34.76% -6.87% -1.53% -4.79% -0.31% -6.61% -
  Horiz. % 109.55% 81.29% 87.29% 88.65% 93.10% 93.39% 100.00%
PBT -13,211 -3,776 -22,135 24,183 6,787 -622 -53,005 -60.30%
  QoQ % -249.87% 82.94% -191.53% 256.31% 1,191.16% 98.83% -
  Horiz. % 24.92% 7.12% 41.76% -45.62% -12.80% 1.17% 100.00%
Tax -1,919 -1,368 -15,298 155,571 -2,176 -158,205 -11,785 -70.08%
  QoQ % -40.28% 91.06% -109.83% 7,249.40% 98.62% -1,242.43% -
  Horiz. % 16.28% 11.61% 129.81% -1,320.08% 18.46% 1,342.43% 100.00%
NP -15,130 -5,144 -37,433 179,754 4,611 -158,827 -64,790 -61.98%
  QoQ % -194.13% 86.26% -120.82% 3,798.37% 102.90% -145.14% -
  Horiz. % 23.35% 7.94% 57.78% -277.44% -7.12% 245.14% 100.00%
NP to SH -14,526 -4,856 -36,665 179,871 4,463 -158,784 -65,751 -63.35%
  QoQ % -199.14% 86.76% -120.38% 3,930.27% 102.81% -141.49% -
  Horiz. % 22.09% 7.39% 55.76% -273.56% -6.79% 241.49% 100.00%
Tax Rate - % - % - % -643.31 % 32.06 % - % - % -
  QoQ % 0.00% 0.00% 0.00% -2,106.58% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% -2,006.58% 100.00% - -
Total Cost 122,845 85,077 123,258 -92,592 86,932 250,655 163,117 -17.18%
  QoQ % 44.39% -30.98% 233.12% -206.51% -65.32% 53.67% -
  Horiz. % 75.31% 52.16% 75.56% -56.76% 53.29% 153.67% 100.00%
Net Worth 2,245,103 2,238,497 2,165,526 2,214,995 2,041,822 2,025,135 2,191,700 1.61%
  QoQ % 0.30% 3.37% -2.23% 8.48% 0.82% -7.60% -
  Horiz. % 102.44% 102.14% 98.81% 101.06% 93.16% 92.40% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 2,245,103 2,238,497 2,165,526 2,214,995 2,041,822 2,025,135 2,191,700 1.61%
  QoQ % 0.30% 3.37% -2.23% 8.48% 0.82% -7.60% -
  Horiz. % 102.44% 102.14% 98.81% 101.06% 93.16% 92.40% 100.00%
NOSH 2,494,560 1,184,390 1,145,781 1,113,063 1,115,749 1,112,711 1,112,538 71.06%
  QoQ % 110.62% 3.37% 2.94% -0.24% 0.27% 0.02% -
  Horiz. % 224.22% 106.46% 102.99% 100.05% 100.29% 100.02% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -14.05 % -6.44 % -43.62 % 206.23 % 5.04 % -172.96 % -65.89 % -64.21%
  QoQ % -118.17% 85.24% -121.15% 3,991.87% 102.91% -162.50% -
  Horiz. % 21.32% 9.77% 66.20% -312.99% -7.65% 262.50% 100.00%
ROE -0.65 % -0.22 % -1.69 % 8.12 % 0.22 % -7.84 % -3.00 % -63.83%
  QoQ % -195.45% 86.98% -120.81% 3,590.91% 102.81% -161.33% -
  Horiz. % 21.67% 7.33% 56.33% -270.67% -7.33% 261.33% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 4.32 6.75 7.49 7.83 8.20 8.25 8.84 -37.88%
  QoQ % -36.00% -9.88% -4.34% -4.51% -0.61% -6.67% -
  Horiz. % 48.87% 76.36% 84.73% 88.57% 92.76% 93.33% 100.00%
EPS -0.58 -0.41 -3.20 16.16 0.40 -14.27 -5.91 -78.63%
  QoQ % -41.46% 87.19% -119.80% 3,940.00% 102.80% -141.46% -
  Horiz. % 9.81% 6.94% 54.15% -273.43% -6.77% 241.46% 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 0.9000 1.8900 1.8900 1.9900 1.8300 1.8200 1.9700 -40.60%
  QoQ % -52.38% 0.00% -5.03% 8.74% 0.55% -7.61% -
  Horiz. % 45.69% 95.94% 95.94% 101.02% 92.89% 92.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 4.21 3.12 3.35 3.41 3.58 3.59 3.84 6.31%
  QoQ % 34.94% -6.87% -1.76% -4.75% -0.28% -6.51% -
  Horiz. % 109.64% 81.25% 87.24% 88.80% 93.23% 93.49% 100.00%
EPS -0.57 -0.19 -1.43 7.03 0.17 -6.21 -2.57 -63.26%
  QoQ % -200.00% 86.71% -120.34% 4,035.29% 102.74% -141.63% -
  Horiz. % 22.18% 7.39% 55.64% -273.54% -6.61% 241.63% 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 0.8776 0.8750 0.8465 0.8658 0.7981 0.7916 0.8567 1.62%
  QoQ % 0.30% 3.37% -2.23% 8.48% 0.82% -7.60% -
  Horiz. % 102.44% 102.14% 98.81% 101.06% 93.16% 92.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.4650 1.1500 1.2500 0.9250 0.9050 0.7800 0.7800 -
P/RPS 10.77 17.04 16.69 11.81 11.03 9.45 8.83 14.12%
  QoQ % -36.80% 2.10% 41.32% 7.07% 16.72% 7.02% -
  Horiz. % 121.97% 192.98% 189.01% 133.75% 124.92% 107.02% 100.00%
P/EPS -79.85 -280.49 -39.06 5.72 226.25 -5.47 -13.20 230.91%
  QoQ % 71.53% -618.10% -782.87% -97.47% 4,236.20% 58.56% -
  Horiz. % 604.92% 2,124.92% 295.91% -43.33% -1,714.02% 41.44% 100.00%
EY -1.25 -0.36 -2.56 17.47 0.44 -18.29 -7.58 -69.83%
  QoQ % -247.22% 85.94% -114.65% 3,870.45% 102.41% -141.29% -
  Horiz. % 16.49% 4.75% 33.77% -230.47% -5.80% 241.29% 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 0.52 0.61 0.66 0.46 0.49 0.43 0.40 19.06%
  QoQ % -14.75% -7.58% 43.48% -6.12% 13.95% 7.50% -
  Horiz. % 130.00% 152.50% 165.00% 115.00% 122.50% 107.50% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 28/11/17 24/08/17 25/05/17 21/02/17 01/12/16 24/08/16 -
Price 0.4750 0.4700 1.1900 1.4000 0.8700 0.9150 0.7900 -
P/RPS 11.00 6.96 15.89 17.88 10.60 11.09 8.94 14.78%
  QoQ % 58.05% -56.20% -11.13% 68.68% -4.42% 24.05% -
  Horiz. % 123.04% 77.85% 177.74% 200.00% 118.57% 124.05% 100.00%
P/EPS -81.57 -114.63 -37.19 8.66 217.50 -6.41 -13.37 232.79%
  QoQ % 28.84% -208.23% -529.45% -96.02% 3,493.14% 52.06% -
  Horiz. % 610.10% 857.37% 278.16% -64.77% -1,626.78% 47.94% 100.00%
EY -1.23 -0.87 -2.69 11.54 0.46 -15.60 -7.48 -69.89%
  QoQ % -41.38% 67.66% -123.31% 2,408.70% 102.95% -108.56% -
  Horiz. % 16.44% 11.63% 35.96% -154.28% -6.15% 208.56% 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 0.53 0.25 0.63 0.70 0.48 0.50 0.40 20.57%
  QoQ % 112.00% -60.32% -10.00% 45.83% -4.00% 25.00% -
  Horiz. % 132.50% 62.50% 157.50% 175.00% 120.00% 125.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

365  291  632  1176 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.195-0.005 
 SAPNRG 0.12+0.005 
 BINTAI 0.85+0.055 
 VIVOCOM 1.13+0.12 
 KANGER 0.19+0.005 
 BIOHLDG 0.3150.00 
 ASB 0.17+0.005 
 SOLUTN 1.32+0.05 
 TDM 0.29+0.025 
 KNM 0.205+0.005 

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