[BJASSET] QoQ Annualized Quarter Result on 31-Mar-2018 [#3]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 90.5%
YoY- -110.81%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 306,120 295,420 312,690 352,268 375,296 319,732 356,358 -9.60%
PBT -840 2,572 -12,493 4,220 -33,974 -15,104 8,213 -
Tax -5,500 -5,320 -16,730 -7,902 -6,574 -5,472 -20,108 -57.76%
NP -6,340 -2,748 -29,223 -3,682 -40,548 -20,576 -11,895 -34.18%
-
NP to SH -3,628 -1,200 -32,616 -3,682 -38,764 -19,424 -11,115 -52.49%
-
Tax Rate - 206.84% - 187.25% - - 244.83% -
Total Cost 312,460 298,168 341,913 355,950 415,844 340,308 368,253 -10.34%
-
Net Worth 2,277,417 2,277,417 2,328,026 2,327,470 2,245,103 2,238,497 2,121,954 4.81%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 2,277,417 2,277,417 2,328,026 2,327,470 2,245,103 2,238,497 2,121,954 4.81%
NOSH 2,558,270 2,558,270 2,558,270 2,558,270 2,558,270 1,184,390 1,122,727 72.90%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -2.07% -0.93% -9.35% -1.05% -10.80% -6.44% -3.34% -
ROE -0.16% -0.05% -1.40% -0.16% -1.73% -0.87% -0.52% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 12.23 11.80 12.22 14.08 15.04 27.00 31.74 -46.95%
EPS -0.14 -0.04 -1.30 -0.15 -1.56 -1.64 -0.99 -72.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.91 0.91 0.93 0.90 1.89 1.89 -38.48%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 11.97 11.55 12.22 13.77 14.67 12.50 13.93 -9.59%
EPS -0.14 -0.05 -1.27 -0.14 -1.52 -0.76 -0.43 -52.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8902 0.8902 0.91 0.9098 0.8776 0.875 0.8294 4.81%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.30 0.30 0.38 0.43 0.465 1.15 1.25 -
P/RPS 2.45 2.54 3.11 3.05 3.09 4.26 3.94 -27.08%
P/EPS -206.95 -625.66 -29.81 -292.22 -29.92 -70.12 -126.26 38.89%
EY -0.48 -0.16 -3.36 -0.34 -3.34 -1.43 -0.79 -28.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.42 0.46 0.52 0.61 0.66 -36.92%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 29/11/18 30/08/18 21/05/18 27/02/18 28/11/17 24/08/17 -
Price 0.305 0.29 0.305 0.495 0.475 0.47 1.19 -
P/RPS 2.49 2.46 2.50 3.52 3.16 1.74 3.75 -23.83%
P/EPS -210.39 -604.81 -23.92 -336.39 -30.57 -28.66 -120.20 45.09%
EY -0.48 -0.17 -4.18 -0.30 -3.27 -3.49 -0.83 -30.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.32 0.34 0.53 0.53 0.25 0.63 -33.63%

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