[BJASSET] QoQ Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 95.61%
YoY- -6.24%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 97,332 419,426 312,932 206,389 100,738 361,651 258,008 -47.75%
PBT 9,843 121,699 80,607 46,082 21,065 70,841 49,827 -66.04%
Tax -1,522 -71,100 -58,067 -9,287 -2,363 -17,954 -7,149 -64.31%
NP 8,321 50,599 22,540 36,795 18,702 52,887 42,678 -66.34%
-
NP to SH 7,136 45,341 20,993 33,247 16,997 45,819 37,341 -66.78%
-
Tax Rate 15.46% 58.42% 72.04% 20.15% 11.22% 25.34% 14.35% -
Total Cost 89,011 368,827 290,392 169,594 82,036 308,764 215,330 -44.47%
-
Net Worth 2,096,200 2,079,155 2,054,870 2,079,327 2,221,830 2,213,061 2,195,873 -3.04%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 22,236 - - - 22,241 - -
Div Payout % - 49.04% - - - 48.54% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 2,096,200 2,079,155 2,054,870 2,079,327 2,221,830 2,213,061 2,195,873 -3.04%
NOSH 1,115,000 1,111,848 1,110,740 1,111,939 1,110,915 1,112,091 1,114,656 0.02%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 8.55% 12.06% 7.20% 17.83% 18.56% 14.62% 16.54% -
ROE 0.34% 2.18% 1.02% 1.60% 0.77% 2.07% 1.70% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 8.73 37.72 28.17 18.56 9.07 32.52 23.15 -47.77%
EPS 0.64 4.07 1.89 2.99 1.53 4.12 3.35 -66.79%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.88 1.87 1.85 1.87 2.00 1.99 1.97 -3.06%
Adjusted Per Share Value based on latest NOSH - 1,113,013
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 3.91 16.83 12.56 8.28 4.04 14.51 10.35 -47.71%
EPS 0.29 1.82 0.84 1.33 0.68 1.84 1.50 -66.53%
DPS 0.00 0.89 0.00 0.00 0.00 0.89 0.00 -
NAPS 0.8411 0.8343 0.8245 0.8343 0.8915 0.888 0.8811 -3.04%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.95 0.83 0.85 0.95 0.845 0.905 0.88 -
P/RPS 10.88 2.20 3.02 5.12 9.32 2.78 3.80 101.50%
P/EPS 148.44 20.35 44.97 31.77 55.23 21.97 26.27 216.91%
EY 0.67 4.91 2.22 3.15 1.81 4.55 3.81 -68.57%
DY 0.00 2.41 0.00 0.00 0.00 2.21 0.00 -
P/NAPS 0.51 0.44 0.46 0.51 0.42 0.45 0.45 8.69%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 07/11/14 13/08/14 20/05/14 19/02/14 13/11/13 16/08/13 16/05/13 -
Price 0.95 0.82 0.835 0.85 0.885 0.87 0.89 -
P/RPS 10.88 2.17 2.96 4.58 9.76 2.68 3.85 99.75%
P/EPS 148.44 20.11 44.18 28.43 57.84 21.12 26.57 214.52%
EY 0.67 4.97 2.26 3.52 1.73 4.74 3.76 -68.30%
DY 0.00 2.44 0.00 0.00 0.00 2.30 0.00 -
P/NAPS 0.51 0.44 0.45 0.45 0.44 0.44 0.45 8.69%

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