[BJASSET] YoY Annualized Quarter 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- 90.5%
YoY- -110.81%
Quarter Report
Latest QR
Upcoming QR
BJASSET's Result
BJASSET's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 188,893 280,778 304,648 352,268 360,710 385,020 412,718 -12.20%
PBT -24,140 -5,441 5,700 4,220 40,464 33,081 113,268 -
Tax -8,626 -7,022 -6,574 -7,902 -6,413 -9,805 -10,289 -2.89%
NP -32,766 -12,464 -874 -3,682 34,050 23,276 102,978 -
-
NP to SH -31,929 -10,580 686 -3,682 34,066 14,780 88,805 -
-
Tax Rate - - 115.33% 187.25% 15.85% 29.64% 9.08% -
Total Cost 221,659 293,242 305,522 355,950 326,660 361,744 309,740 -5.41%
-
Net Worth 2,123,364 2,148,947 2,277,417 2,327,470 2,210,630 2,250,254 2,116,180 0.05%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 2,123,364 2,148,947 2,277,417 2,327,470 2,210,630 2,250,254 2,116,180 0.05%
NOSH 2,558,270 2,558,270 2,558,270 2,558,270 1,110,869 1,108,499 1,113,779 14.85%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -17.35% -4.44% -0.29% -1.05% 9.44% 6.05% 24.95% -
ROE -1.50% -0.49% 0.03% -0.16% 1.54% 0.66% 4.20% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 7.38 10.98 12.17 14.08 32.47 34.73 37.06 -23.56%
EPS -1.25 -0.41 0.03 -0.15 3.07 1.33 7.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.84 0.91 0.93 1.99 2.03 1.90 -12.88%
Adjusted Per Share Value based on latest NOSH - 2,558,270
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 7.38 10.98 11.91 13.77 14.10 15.05 16.13 -12.20%
EPS -1.25 -0.41 0.03 -0.14 1.33 0.58 3.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.84 0.8902 0.9098 0.8641 0.8796 0.8272 0.05%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.445 0.295 0.315 0.43 0.925 0.80 0.85 -
P/RPS 6.03 2.69 2.59 3.05 2.85 2.30 2.29 17.49%
P/EPS -35.65 -71.33 1,148.06 -292.22 30.16 60.00 10.66 -
EY -2.80 -1.40 0.09 -0.34 3.32 1.67 9.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.35 0.35 0.46 0.46 0.39 0.45 3.08%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 19/05/21 04/06/20 28/05/19 21/05/18 25/05/17 25/05/16 01/06/15 -
Price 0.28 0.275 0.295 0.495 1.40 0.79 0.82 -
P/RPS 3.79 2.51 2.42 3.52 4.31 2.27 2.21 9.39%
P/EPS -22.43 -66.50 1,075.17 -336.39 45.65 59.25 10.28 -
EY -4.46 -1.50 0.09 -0.30 2.19 1.69 9.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.33 0.32 0.53 0.70 0.39 0.43 -3.83%

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