[BJASSET] QoQ TTM Result on 31-Mar-2022 [#3]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
18-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- -2.03%
YoY- 23.91%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 223,259 206,331 174,036 149,552 146,450 149,014 178,400 16.08%
PBT -32,522 -34,109 -47,665 -107,888 -104,567 -114,664 -102,734 -53.45%
Tax -9,712 -7,740 -7,614 -1,541 -2,471 -3,878 -5,220 51.10%
NP -42,234 -41,849 -55,279 -109,429 -107,038 -118,542 -107,954 -46.41%
-
NP to SH -41,735 -41,839 -54,943 -108,250 -106,101 -117,400 -107,632 -46.73%
-
Tax Rate - - - - - - - -
Total Cost 265,493 248,180 229,315 258,981 253,488 267,556 286,354 -4.90%
-
Net Worth 1,893,120 1,867,537 1,867,537 1,893,120 1,918,703 1,918,703 1,944,285 -1.75%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 1,893,120 1,867,537 1,867,537 1,893,120 1,918,703 1,918,703 1,944,285 -1.75%
NOSH 2,558,270 2,558,270 2,558,270 2,558,270 2,558,270 2,558,270 2,558,270 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -18.92% -20.28% -31.76% -73.17% -73.09% -79.55% -60.51% -
ROE -2.20% -2.24% -2.94% -5.72% -5.53% -6.12% -5.54% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 8.73 8.07 6.80 5.85 5.72 5.82 6.97 16.14%
EPS -1.63 -1.64 -2.15 -4.23 -4.15 -4.59 -4.21 -46.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.73 0.73 0.74 0.75 0.75 0.76 -1.75%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 8.96 8.28 6.98 6.00 5.88 5.98 7.16 16.07%
EPS -1.67 -1.68 -2.20 -4.34 -4.26 -4.71 -4.32 -46.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7596 0.7493 0.7493 0.7596 0.7699 0.7699 0.7801 -1.75%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.29 0.285 0.295 0.295 0.26 0.25 0.27 -
P/RPS 3.32 3.53 4.34 5.05 4.54 4.29 3.87 -9.68%
P/EPS -17.78 -17.43 -13.74 -6.97 -6.27 -5.45 -6.42 96.84%
EY -5.63 -5.74 -7.28 -14.34 -15.95 -18.36 -15.58 -49.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.40 0.40 0.35 0.33 0.36 5.46%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 17/02/23 22/11/22 22/08/22 18/05/22 15/02/22 19/11/21 21/09/21 -
Price 0.30 0.295 0.265 0.29 0.285 0.25 0.25 -
P/RPS 3.44 3.66 3.90 4.96 4.98 4.29 3.59 -2.79%
P/EPS -18.39 -18.04 -12.34 -6.85 -6.87 -5.45 -5.94 111.98%
EY -5.44 -5.54 -8.10 -14.59 -14.55 -18.36 -16.83 -52.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.40 0.36 0.39 0.38 0.33 0.33 15.52%

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