[BJASSET] QoQ TTM 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- -131.84%
YoY- 1.93%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 278,102 306,612 312,690 350,026 360,635 344,463 356,358 -15.19%
PBT 4,074 -8,074 -12,493 -18,970 -14,939 5,059 8,213 -37.25%
Tax -16,193 -16,692 -16,730 -21,225 136,986 136,729 -20,108 -13.40%
NP -12,119 -24,766 -29,223 -40,195 122,047 141,788 -11,895 1.24%
-
NP to SH -15,048 -28,060 -32,616 -39,427 123,824 142,813 -11,115 22.31%
-
Tax Rate 397.47% - - - - -2,702.69% 244.83% -
Total Cost 290,221 331,378 341,913 390,221 238,588 202,675 368,253 -14.64%
-
Net Worth 2,277,417 2,277,417 2,328,026 2,327,470 2,245,103 2,238,497 2,165,526 3.40%
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 2,165,526 3.40%
NOSH 2,558,270 2,558,270 2,558,270 2,558,270 2,558,270 1,184,390 1,145,781 70.57%
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 -4.36% -8.08% -9.35% -11.48% 33.84% 41.16% -3.34% -
ROE -0.66% -1.23% -1.40% -1.69% 5.52% 6.38% -0.51% -
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 11.11 12.25 12.22 13.99 14.46 29.08 31.10 -49.55%
EPS -0.60 -1.12 -1.27 -1.58 4.96 12.06 -0.97 -27.33%
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 10.87 11.99 12.22 13.68 14.10 13.46 13.93 -15.20%
EPS -0.59 -1.10 -1.27 -1.54 4.84 5.58 -0.43 23.40%
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 0.8465 3.40%
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 2.70 2.45 3.11 3.07 3.22 3.95 4.02 -23.25%
P/EPS -49.89 -26.76 -29.81 -27.29 9.37 9.54 -128.86 -46.78%
EY -2.00 -3.74 -3.36 -3.66 10.67 10.49 -0.78 87.01%
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 2.74 2.37 2.50 3.54 3.29 1.62 3.83 -19.96%
P/EPS -50.73 -25.86 -23.92 -31.42 9.57 3.90 -122.67 -44.40%
EY -1.97 -3.87 -4.18 -3.18 10.45 25.66 -0.82 79.09%
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