[BJASSET] QoQ 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- -4.39%
YoY- 28.92%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 97,332 106,489 106,543 105,651 100,738 103,643 93,718 2.55%
PBT 9,843 41,148 34,525 25,017 21,065 22,918 6,673 29.54%
Tax -1,522 -13,283 -48,780 -6,924 -2,363 -12,544 -2,617 -30.30%
NP 8,321 27,865 -14,255 18,093 18,702 10,374 4,056 61.38%
-
NP to SH 7,136 22,925 -12,254 16,250 16,997 8,922 1,883 142.87%
-
Tax Rate 15.46% 32.28% 141.29% 27.68% 11.22% 54.73% 39.22% -
Total Cost 89,011 78,624 120,798 87,558 82,036 93,269 89,662 -0.48%
-
Net Worth 2,096,200 2,081,055 2,060,899 2,081,335 2,221,830 2,219,347 2,182,064 -2.63%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 22,257 - - - 16,728 - -
Div Payout % - 97.09% - - - 187.50% - -
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 2,081,055 2,060,899 2,081,335 2,221,830 2,219,347 2,182,064 -2.63%
NOSH 1,115,000 1,112,864 1,113,999 1,113,013 1,110,915 1,115,249 1,107,647 0.44%
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% 26.17% -13.38% 17.13% 18.56% 10.01% 4.33% -
ROE 0.34% 1.10% -0.59% 0.78% 0.77% 0.40% 0.09% -
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 9.57 9.56 9.49 9.07 9.29 8.46 2.11%
EPS 0.64 2.06 -1.10 1.46 1.53 0.80 0.17 141.80%
DPS 0.00 2.00 0.00 0.00 0.00 1.50 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 4.27 4.28 4.24 4.04 4.16 3.76 2.63%
EPS 0.29 0.92 -0.49 0.65 0.68 0.36 0.08 135.79%
DPS 0.00 0.89 0.00 0.00 0.00 0.67 0.00 -
NAPS 0.8411 0.835 0.8269 0.8351 0.8915 0.8905 0.8755 -2.63%
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 8.67 8.89 10.01 9.32 9.74 10.40 3.05%
P/EPS 148.44 40.29 -77.27 65.07 55.23 113.12 517.65 -56.48%
EY 0.67 2.48 -1.29 1.54 1.81 0.88 0.19 131.49%
DY 0.00 2.41 0.00 0.00 0.00 1.66 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 8.57 8.73 8.95 9.76 9.36 10.52 2.26%
P/EPS 148.44 39.81 -75.91 58.22 57.84 108.75 523.53 -56.80%
EY 0.67 2.51 -1.32 1.72 1.73 0.92 0.19 131.49%
DY 0.00 2.44 0.00 0.00 0.00 1.72 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