[BJASSET] QoQ TTM Result on 31-Dec-2017 [#2]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -13.3%
YoY- 155.62%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 306,612 312,690 350,026 360,635 344,463 356,358 368,860 -11.58%
PBT -8,074 -12,493 -18,970 -14,939 5,059 8,213 -22,657 -49.70%
Tax -16,692 -16,730 -21,225 136,986 136,729 -20,108 -16,595 0.38%
NP -24,766 -29,223 -40,195 122,047 141,788 -11,895 -39,252 -26.41%
-
NP to SH -28,060 -32,616 -39,427 123,824 142,813 -11,115 -40,201 -21.29%
-
Tax Rate - - - - -2,702.69% 244.83% - -
Total Cost 331,378 341,913 390,221 238,588 202,675 368,253 408,112 -12.95%
-
Net Worth 2,277,417 2,328,026 2,327,470 2,245,103 2,238,497 2,165,526 2,214,995 1.86%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 2,277,417 2,328,026 2,327,470 2,245,103 2,238,497 2,165,526 2,214,995 1.86%
NOSH 2,558,270 2,558,270 2,558,270 2,558,270 1,184,390 1,145,781 1,113,063 74.07%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -8.08% -9.35% -11.48% 33.84% 41.16% -3.34% -10.64% -
ROE -1.23% -1.40% -1.69% 5.52% 6.38% -0.51% -1.81% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 12.25 12.22 13.99 14.46 29.08 31.10 33.14 -48.46%
EPS -1.12 -1.27 -1.58 4.96 12.06 -0.97 -3.61 -54.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.91 0.93 0.90 1.89 1.89 1.99 -40.61%
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 11.99 12.22 13.68 14.10 13.46 13.93 14.42 -11.56%
EPS -1.10 -1.27 -1.54 4.84 5.58 -0.43 -1.57 -21.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8902 0.91 0.9098 0.8776 0.875 0.8465 0.8658 1.86%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.30 0.38 0.43 0.465 1.15 1.25 0.925 -
P/RPS 2.45 3.11 3.07 3.22 3.95 4.02 2.79 -8.29%
P/EPS -26.76 -29.81 -27.29 9.37 9.54 -128.86 -25.61 2.96%
EY -3.74 -3.36 -3.66 10.67 10.49 -0.78 -3.90 -2.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.42 0.46 0.52 0.61 0.66 0.46 -19.84%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 30/08/18 21/05/18 27/02/18 28/11/17 24/08/17 25/05/17 -
Price 0.29 0.305 0.495 0.475 0.47 1.19 1.40 -
P/RPS 2.37 2.50 3.54 3.29 1.62 3.83 4.22 -31.90%
P/EPS -25.86 -23.92 -31.42 9.57 3.90 -122.67 -38.76 -23.62%
EY -3.87 -4.18 -3.18 10.45 25.66 -0.82 -2.58 31.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.34 0.53 0.53 0.25 0.63 0.70 -40.62%

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