[BJASSET] YoY Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[BJASSET] BERJAYA ASSETS BERHAD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -37.78%
YoY- -580.22%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 230,570 223,964 125,518 189,418 293,462 306,120 375,296 -7.79%
PBT -6,930 -7,090 -37,376 -33,710 10,384 -840 -33,974 -23.26%
Tax -5,644 -7,418 -3,222 -8,720 -4,206 -5,500 -6,574 -2.50%
NP -12,574 -14,508 -40,598 -42,430 6,178 -6,340 -40,548 -17.72%
-
NP to SH -9,008 -12,186 -38,602 -41,664 8,676 -3,628 -38,764 -21.58%
-
Tax Rate - - - - 40.50% - - -
Total Cost 243,144 238,472 166,116 231,848 287,284 312,460 415,844 -8.55%
-
Net Worth 1,893,124 1,893,120 1,918,703 1,995,451 2,174,530 2,277,417 2,245,103 -2.80%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 1,893,124 1,893,120 1,918,703 1,995,451 2,174,530 2,277,417 2,245,103 -2.80%
NOSH 2,558,276 2,558,270 2,558,270 2,558,270 2,558,270 2,558,270 2,558,270 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -5.45% -6.48% -32.34% -22.40% 2.11% -2.07% -10.80% -
ROE -0.48% -0.64% -2.01% -2.09% 0.40% -0.16% -1.73% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 9.01 8.75 4.91 7.40 11.47 12.23 15.04 -8.18%
EPS -0.36 -0.48 -1.50 -1.62 0.34 -0.14 -1.56 -21.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.74 0.75 0.78 0.85 0.91 0.90 -3.20%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 9.01 8.75 4.91 7.40 11.47 11.97 14.67 -7.79%
EPS -0.36 -0.48 -1.51 -1.63 0.34 -0.14 -1.52 -21.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.74 0.75 0.78 0.85 0.8902 0.8776 -2.80%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.295 0.29 0.26 0.40 0.30 0.30 0.465 -
P/RPS 3.27 3.31 5.30 5.40 2.62 2.45 3.09 0.94%
P/EPS -83.78 -60.88 -17.23 -24.56 88.46 -206.95 -29.92 18.71%
EY -1.19 -1.64 -5.80 -4.07 1.13 -0.48 -3.34 -15.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.35 0.51 0.35 0.33 0.52 -4.27%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 20/02/24 17/02/23 15/02/22 22/02/21 20/02/20 27/02/19 27/02/18 -
Price 0.37 0.30 0.285 0.38 0.30 0.305 0.475 -
P/RPS 4.11 3.43 5.81 5.13 2.62 2.49 3.16 4.47%
P/EPS -105.08 -62.98 -18.89 -23.33 88.46 -210.39 -30.57 22.83%
EY -0.95 -1.59 -5.29 -4.29 1.13 -0.48 -3.27 -18.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.41 0.38 0.49 0.35 0.34 0.53 -0.96%

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