[BJASSET] YoY Annualized Quarter Result on 30-Sep-2014 [#1]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
07-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -37.05%
YoY- -58.02%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 319,732 367,312 382,048 389,328 402,952 324,036 304,384 0.82%
PBT -15,104 -2,488 71,512 39,372 84,260 103,740 132,640 -
Tax -5,472 -632,820 -10,260 -6,088 -9,452 -6,760 -5,348 0.38%
NP -20,576 -635,308 61,252 33,284 74,808 96,980 127,292 -
-
NP to SH -19,424 -635,136 46,452 28,544 67,988 91,412 123,060 -
-
Tax Rate - - 14.35% 15.46% 11.22% 6.52% 4.03% -
Total Cost 340,308 1,002,620 320,796 356,044 328,144 227,056 177,092 11.48%
-
Net Worth 2,238,497 2,025,135 2,143,938 2,096,200 2,221,830 1,928,570 1,816,918 3.53%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 2,238,497 2,025,135 2,143,938 2,096,200 2,221,830 1,928,570 1,816,918 3.53%
NOSH 1,184,390 1,112,711 1,116,634 1,115,000 1,110,915 1,114,780 1,114,673 1.01%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -6.44% -172.96% 16.03% 8.55% 18.56% 29.93% 41.82% -
ROE -0.87% -31.36% 2.17% 1.36% 3.06% 4.74% 6.77% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 27.00 33.01 34.21 34.92 36.27 29.07 27.31 -0.18%
EPS -1.64 -57.08 4.16 2.56 6.12 8.20 11.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.82 1.92 1.88 2.00 1.73 1.63 2.49%
Adjusted Per Share Value based on latest NOSH - 1,115,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 12.83 14.74 15.33 15.62 16.17 13.00 12.21 0.82%
EPS -0.78 -25.48 1.86 1.15 2.73 3.67 4.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8982 0.8126 0.8603 0.8411 0.8915 0.7738 0.729 3.53%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.15 0.78 0.92 0.95 0.845 0.90 0.78 -
P/RPS 4.26 2.36 2.69 2.72 2.33 3.10 2.86 6.85%
P/EPS -70.12 -1.37 22.12 37.11 13.81 10.98 7.07 -
EY -1.43 -73.18 4.52 2.69 7.24 9.11 14.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.43 0.48 0.51 0.42 0.52 0.48 4.07%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/11/17 01/12/16 27/11/15 07/11/14 13/11/13 22/11/12 22/11/11 -
Price 0.47 0.915 0.80 0.95 0.885 0.90 0.86 -
P/RPS 1.74 2.77 2.34 2.72 2.44 3.10 3.15 -9.41%
P/EPS -28.66 -1.60 19.23 37.11 14.46 10.98 7.79 -
EY -3.49 -62.38 5.20 2.69 6.92 9.11 12.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.50 0.42 0.51 0.44 0.52 0.53 -11.76%

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