[BJASSET] QoQ Annualized Quarter Result on 31-Dec-2016 [#2]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
21-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 51.41%
YoY- -1232.71%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 319,732 356,358 360,710 366,742 367,312 387,092 385,020 -11.64%
PBT -15,104 8,213 40,464 12,330 -2,488 -27,599 33,081 -
Tax -5,472 -20,108 -6,413 -320,762 -632,820 -19,135 -9,805 -32.19%
NP -20,576 -11,895 34,050 -308,432 -635,308 -46,734 23,276 -
-
NP to SH -19,424 -11,115 34,066 -308,642 -635,136 -54,122 14,780 -
-
Tax Rate - 244.83% 15.85% 2,601.48% - - 29.64% -
Total Cost 340,308 368,253 326,660 675,174 1,002,620 433,826 361,744 -3.98%
-
Net Worth 2,238,497 2,121,954 2,210,630 2,037,571 2,025,135 2,193,320 2,250,254 -0.34%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 2,238,497 2,121,954 2,210,630 2,037,571 2,025,135 2,193,320 2,250,254 -0.34%
NOSH 1,184,390 1,122,727 1,110,869 1,113,427 1,112,711 1,113,360 1,108,499 4.50%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -6.44% -3.34% 9.44% -84.10% -172.96% -12.07% 6.05% -
ROE -0.87% -0.52% 1.54% -15.15% -31.36% -2.47% 0.66% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 27.00 31.74 32.47 32.94 33.01 34.77 34.73 -15.43%
EPS -1.64 -0.99 3.07 -27.72 -57.08 -4.86 1.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.89 1.99 1.83 1.82 1.97 2.03 -4.64%
Adjusted Per Share Value based on latest NOSH - 1,115,749
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 12.50 13.93 14.10 14.34 14.36 15.13 15.05 -11.63%
EPS -0.76 -0.43 1.33 -12.06 -24.83 -2.12 0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.875 0.8294 0.8641 0.7965 0.7916 0.8573 0.8796 -0.34%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.15 1.25 0.925 0.905 0.78 0.78 0.80 -
P/RPS 4.26 3.94 2.85 2.75 2.36 2.24 2.30 50.76%
P/EPS -70.12 -126.26 30.16 -3.26 -1.37 -16.05 60.00 -
EY -1.43 -0.79 3.32 -30.63 -73.18 -6.23 1.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.66 0.46 0.49 0.43 0.40 0.39 34.70%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 24/08/17 25/05/17 21/02/17 01/12/16 24/08/16 25/05/16 -
Price 0.47 1.19 1.40 0.87 0.915 0.79 0.79 -
P/RPS 1.74 3.75 4.31 2.64 2.77 2.27 2.27 -16.23%
P/EPS -28.66 -120.20 45.65 -3.14 -1.60 -16.25 59.25 -
EY -3.49 -0.83 2.19 -31.86 -62.38 -6.15 1.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.63 0.70 0.48 0.50 0.40 0.39 -25.63%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment