[BJASSET] QoQ Quarter Result on 30-Jun-2014 [#4]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
13-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 287.08%
YoY- 156.95%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 106,085 106,122 97,332 106,489 106,543 105,651 100,738 3.51%
PBT 26,691 48,417 9,843 41,148 34,525 25,017 21,065 17.11%
Tax -2,942 -3,253 -1,522 -13,283 -48,780 -6,924 -2,363 15.74%
NP 23,749 45,164 8,321 27,865 -14,255 18,093 18,702 17.28%
-
NP to SH 18,961 40,507 7,136 22,925 -12,254 16,250 16,997 7.56%
-
Tax Rate 11.02% 6.72% 15.46% 32.28% 141.29% 27.68% 11.22% -
Total Cost 82,336 60,958 89,011 78,624 120,798 87,558 82,036 0.24%
-
Net Worth 2,119,170 2,103,247 2,096,200 2,081,055 2,060,899 2,081,335 2,221,830 -3.10%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - 22,257 - - - -
Div Payout % - - - 97.09% - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 2,119,170 2,103,247 2,096,200 2,081,055 2,060,899 2,081,335 2,221,830 -3.10%
NOSH 1,115,352 1,112,829 1,115,000 1,112,864 1,113,999 1,113,013 1,110,915 0.26%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 22.39% 42.56% 8.55% 26.17% -13.38% 17.13% 18.56% -
ROE 0.89% 1.93% 0.34% 1.10% -0.59% 0.78% 0.77% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 9.51 9.54 8.73 9.57 9.56 9.49 9.07 3.21%
EPS 1.70 3.64 0.64 2.06 -1.10 1.46 1.53 7.28%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.90 1.89 1.88 1.87 1.85 1.87 2.00 -3.36%
Adjusted Per Share Value based on latest NOSH - 1,112,864
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 4.26 4.26 3.91 4.27 4.28 4.24 4.04 3.60%
EPS 0.76 1.63 0.29 0.92 -0.49 0.65 0.68 7.70%
DPS 0.00 0.00 0.00 0.89 0.00 0.00 0.00 -
NAPS 0.8503 0.8439 0.8411 0.835 0.8269 0.8351 0.8915 -3.10%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.85 0.845 0.95 0.83 0.85 0.95 0.845 -
P/RPS 8.94 8.86 10.88 8.67 8.89 10.01 9.32 -2.73%
P/EPS 50.00 23.21 148.44 40.29 -77.27 65.07 55.23 -6.42%
EY 2.00 4.31 0.67 2.48 -1.29 1.54 1.81 6.88%
DY 0.00 0.00 0.00 2.41 0.00 0.00 0.00 -
P/NAPS 0.45 0.45 0.51 0.44 0.46 0.51 0.42 4.71%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 01/06/15 11/02/15 07/11/14 13/08/14 20/05/14 19/02/14 13/11/13 -
Price 0.82 0.83 0.95 0.82 0.835 0.85 0.885 -
P/RPS 8.62 8.70 10.88 8.57 8.73 8.95 9.76 -7.95%
P/EPS 48.24 22.80 148.44 39.81 -75.91 58.22 57.84 -11.40%
EY 2.07 4.39 0.67 2.51 -1.32 1.72 1.73 12.71%
DY 0.00 0.00 0.00 2.44 0.00 0.00 0.00 -
P/NAPS 0.43 0.44 0.51 0.44 0.45 0.45 0.44 -1.52%

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