Highlights

[BJASSET] QoQ TTM Result on 2017-09-30 [#1]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 28-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Sep-2017  [#1]
Profit Trend QoQ -     1,384.87%    YoY -     163.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 312,690 350,026 360,635 344,463 356,358 368,860 379,469 -12.14%
  QoQ % -10.67% -2.94% 4.69% -3.34% -3.39% -2.80% -
  Horiz. % 82.40% 92.24% 95.04% 90.78% 93.91% 97.20% 100.00%
PBT -12,493 -18,970 -14,939 5,059 8,213 -22,657 -46,873 -58.68%
  QoQ % 34.14% -26.98% -395.30% -38.40% 136.25% 51.66% -
  Horiz. % 26.65% 40.47% 31.87% -10.79% -17.52% 48.34% 100.00%
Tax -16,730 -21,225 136,986 136,729 -20,108 -16,595 -174,012 -79.10%
  QoQ % 21.18% -115.49% 0.19% 779.97% -21.17% 90.46% -
  Horiz. % 9.61% 12.20% -78.72% -78.57% 11.56% 9.54% 100.00%
NP -29,223 -40,195 122,047 141,788 -11,895 -39,252 -220,885 -74.13%
  QoQ % 27.30% -132.93% -13.92% 1,292.00% 69.70% 82.23% -
  Horiz. % 13.23% 18.20% -55.25% -64.19% 5.39% 17.77% 100.00%
NP to SH -32,616 -39,427 123,824 142,813 -11,115 -40,201 -222,611 -72.31%
  QoQ % 17.27% -131.84% -13.30% 1,384.87% 72.35% 81.94% -
  Horiz. % 14.65% 17.71% -55.62% -64.15% 4.99% 18.06% 100.00%
Tax Rate - % - % - % -2,702.69 % 244.83 % - % - % -
  QoQ % 0.00% 0.00% 0.00% -1,203.90% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% -1,103.90% 100.00% - -
Total Cost 341,913 390,221 238,588 202,675 368,253 408,112 600,354 -31.36%
  QoQ % -12.38% 63.55% 17.72% -44.96% -9.77% -32.02% -
  Horiz. % 56.95% 65.00% 39.74% 33.76% 61.34% 67.98% 100.00%
Net Worth 2,328,026 2,327,470 2,245,103 2,238,497 2,165,526 2,214,995 2,041,822 9.17%
  QoQ % 0.02% 3.67% 0.30% 3.37% -2.23% 8.48% -
  Horiz. % 114.02% 113.99% 109.96% 109.63% 106.06% 108.48% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 2,328,026 2,327,470 2,245,103 2,238,497 2,165,526 2,214,995 2,041,822 9.17%
  QoQ % 0.02% 3.67% 0.30% 3.37% -2.23% 8.48% -
  Horiz. % 114.02% 113.99% 109.96% 109.63% 106.06% 108.48% 100.00%
NOSH 2,558,270 2,502,656 2,494,560 1,184,390 1,145,781 1,113,063 1,115,749 74.15%
  QoQ % 2.22% 0.32% 110.62% 3.37% 2.94% -0.24% -
  Horiz. % 229.29% 224.30% 223.58% 106.15% 102.69% 99.76% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -9.35 % -11.48 % 33.84 % 41.16 % -3.34 % -10.64 % -58.21 % -70.55%
  QoQ % 18.55% -133.92% -17.78% 1,332.34% 68.61% 81.72% -
  Horiz. % 16.06% 19.72% -58.13% -70.71% 5.74% 18.28% 100.00%
ROE -1.40 % -1.69 % 5.52 % 6.38 % -0.51 % -1.81 % -10.90 % -74.64%
  QoQ % 17.16% -130.62% -13.48% 1,350.98% 71.82% 83.39% -
  Horiz. % 12.84% 15.50% -50.64% -58.53% 4.68% 16.61% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 12.22 13.99 14.46 29.08 31.10 33.14 34.01 -49.55%
  QoQ % -12.65% -3.25% -50.28% -6.50% -6.16% -2.56% -
  Horiz. % 35.93% 41.13% 42.52% 85.50% 91.44% 97.44% 100.00%
EPS -1.27 -1.58 4.96 12.06 -0.97 -3.61 -19.95 -84.14%
  QoQ % 19.62% -131.85% -58.87% 1,343.30% 73.13% 81.90% -
  Horiz. % 6.37% 7.92% -24.86% -60.45% 4.86% 18.10% 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 0.9100 0.9300 0.9000 1.8900 1.8900 1.9900 1.8300 -37.31%
  QoQ % -2.15% 3.33% -52.38% 0.00% -5.03% 8.74% -
  Horiz. % 49.73% 50.82% 49.18% 103.28% 103.28% 108.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 12.22 13.68 14.10 13.46 13.93 14.42 14.83 -12.14%
  QoQ % -10.67% -2.98% 4.75% -3.37% -3.40% -2.76% -
  Horiz. % 82.40% 92.25% 95.08% 90.76% 93.93% 97.24% 100.00%
EPS -1.27 -1.54 4.84 5.58 -0.43 -1.57 -8.70 -72.37%
  QoQ % 17.53% -131.82% -13.26% 1,397.67% 72.61% 81.95% -
  Horiz. % 14.60% 17.70% -55.63% -64.14% 4.94% 18.05% 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 0.9100 0.9098 0.8776 0.8750 0.8465 0.8658 0.7981 9.17%
  QoQ % 0.02% 3.67% 0.30% 3.37% -2.23% 8.48% -
  Horiz. % 114.02% 114.00% 109.96% 109.64% 106.06% 108.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.3800 0.4300 0.4650 1.1500 1.2500 0.9250 0.9050 -
P/RPS 3.11 3.07 3.22 3.95 4.02 2.79 2.66 11.01%
  QoQ % 1.30% -4.66% -18.48% -1.74% 44.09% 4.89% -
  Horiz. % 116.92% 115.41% 121.05% 148.50% 151.13% 104.89% 100.00%
P/EPS -29.81 -27.29 9.37 9.54 -128.86 -25.61 -4.54 251.86%
  QoQ % -9.23% -391.25% -1.78% 107.40% -403.16% -464.10% -
  Horiz. % 656.61% 601.10% -206.39% -210.13% 2,838.33% 564.10% 100.00%
EY -3.36 -3.66 10.67 10.49 -0.78 -3.90 -22.05 -71.57%
  QoQ % 8.20% -134.30% 1.72% 1,444.87% 80.00% 82.31% -
  Horiz. % 15.24% 16.60% -48.39% -47.57% 3.54% 17.69% 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 0.42 0.46 0.52 0.61 0.66 0.46 0.49 -9.79%
  QoQ % -8.70% -11.54% -14.75% -7.58% 43.48% -6.12% -
  Horiz. % 85.71% 93.88% 106.12% 124.49% 134.69% 93.88% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 21/05/18 27/02/18 28/11/17 24/08/17 25/05/17 21/02/17 -
Price 0.3050 0.4950 0.4750 0.4700 1.1900 1.4000 0.8700 -
P/RPS 2.50 3.54 3.29 1.62 3.83 4.22 2.56 -1.57%
  QoQ % -29.38% 7.60% 103.09% -57.70% -9.24% 64.84% -
  Horiz. % 97.66% 138.28% 128.52% 63.28% 149.61% 164.84% 100.00%
P/EPS -23.92 -31.42 9.57 3.90 -122.67 -38.76 -4.36 212.04%
  QoQ % 23.87% -428.32% 145.38% 103.18% -216.49% -788.99% -
  Horiz. % 548.62% 720.64% -219.50% -89.45% 2,813.53% 888.99% 100.00%
EY -4.18 -3.18 10.45 25.66 -0.82 -2.58 -22.93 -67.95%
  QoQ % -31.45% -130.43% -59.28% 3,229.27% 68.22% 88.75% -
  Horiz. % 18.23% 13.87% -45.57% -111.91% 3.58% 11.25% 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 0.34 0.53 0.53 0.25 0.63 0.70 0.48 -20.59%
  QoQ % -35.85% 0.00% 112.00% -60.32% -10.00% 45.83% -
  Horiz. % 70.83% 110.42% 110.42% 52.08% 131.25% 145.83% 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
 
 

383  377  599  1159 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.005-0.095 
 KSTAR 0.23-0.025 
 DNEX 0.25-0.005 
 VSOLAR 0.035-0.005 
 DYNACIA 0.125+0.005 
 LAMBO 0.030.00 
 ANZO 0.100.00 
 KTG 0.24-0.005 
 DGB 0.09-0.015 
 AT 0.180.00 

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