[BJASSET] QoQ Cumulative Quarter Result on 2017-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 312,690 264,201 187,648 79,933 356,358 270,533 183,371 42.87% QoQ % 18.35% 40.80% 134.76% -77.57% 31.72% 47.53% - Horiz. % 170.52% 144.08% 102.33% 43.59% 194.34% 147.53% 100.00%
PBT -12,493 3,165 -16,987 -3,776 8,213 30,348 6,165 - QoQ % -494.72% 118.63% -349.87% -145.98% -72.94% 392.26% - Horiz. % -202.64% 51.34% -275.54% -61.25% 133.22% 492.26% 100.00%
Tax -16,730 -5,927 -3,287 -1,368 -20,108 -4,810 -160,381 -77.93% QoQ % -182.27% -80.32% -140.28% 93.20% -318.05% 97.00% - Horiz. % 10.43% 3.70% 2.05% 0.85% 12.54% 3.00% 100.00%
NP -29,223 -2,762 -20,274 -5,144 -11,895 25,538 -154,216 -67.11% QoQ % -958.04% 86.38% -294.13% 56.75% -146.58% 116.56% - Horiz. % 18.95% 1.79% 13.15% 3.34% 7.71% -16.56% 100.00%
NP to SH -32,616 -2,762 -19,382 -4,856 -11,115 25,550 -154,321 -64.62% QoQ % -1,080.88% 85.75% -299.14% 56.31% -143.50% 116.56% - Horiz. % 21.14% 1.79% 12.56% 3.15% 7.20% -16.56% 100.00%
Tax Rate - % 187.27 % - % - % 244.83 % 15.85 % 2,601.48 % - QoQ % 0.00% 0.00% 0.00% 0.00% 1,444.67% -99.39% - Horiz. % 0.00% 7.20% 0.00% 0.00% 9.41% 0.61% 100.00%
Total Cost 341,913 266,963 207,922 85,077 368,253 244,995 337,587 0.85% QoQ % 28.08% 28.40% 144.39% -76.90% 50.31% -27.43% - Horiz. % 101.28% 79.08% 61.59% 25.20% 109.08% 72.57% 100.00%
Net Worth 2,328,026 2,327,470 2,245,103 2,238,497 2,121,954 2,210,630 2,037,571 9.32% QoQ % 0.02% 3.67% 0.30% 5.49% -4.01% 8.49% - Horiz. % 114.25% 114.23% 110.19% 109.86% 104.14% 108.49% 100.00%
Dividend 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 2,328,026 2,327,470 2,245,103 2,238,497 2,121,954 2,210,630 2,037,571 9.32% QoQ % 0.02% 3.67% 0.30% 5.49% -4.01% 8.49% - Horiz. % 114.25% 114.23% 110.19% 109.86% 104.14% 108.49% 100.00%
NOSH 2,558,270 2,502,656 2,494,560 1,184,390 1,122,727 1,110,869 1,113,427 74.39% QoQ % 2.22% 0.32% 110.62% 5.49% 1.07% -0.23% - Horiz. % 229.77% 224.77% 224.04% 106.37% 100.84% 99.77% 100.00%
Ratio Analysis 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -9.35 % -1.05 % -10.80 % -6.44 % -3.34 % 9.44 % -84.10 % -76.97% QoQ % -790.48% 90.28% -67.70% -92.81% -135.38% 111.22% - Horiz. % 11.12% 1.25% 12.84% 7.66% 3.97% -11.22% 100.00%
ROE -1.40 % -0.12 % -0.86 % -0.22 % -0.52 % 1.16 % -7.57 % -67.64% QoQ % -1,066.67% 86.05% -290.91% 57.69% -144.83% 115.32% - Horiz. % 18.49% 1.59% 11.36% 2.91% 6.87% -15.32% 100.00%
Per Share 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 12.22 10.56 7.52 6.75 31.74 24.35 16.47 -18.09% QoQ % 15.72% 40.43% 11.41% -78.73% 30.35% 47.84% - Horiz. % 74.20% 64.12% 45.66% 40.98% 192.71% 147.84% 100.00%
EPS -1.30 -0.11 -0.78 -0.41 -0.99 2.30 -13.86 -79.45% QoQ % -1,081.82% 85.90% -90.24% 58.59% -143.04% 116.59% - Horiz. % 9.38% 0.79% 5.63% 2.96% 7.14% -16.59% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.9100 0.9300 0.9000 1.8900 1.8900 1.9900 1.8300 -37.31% QoQ % -2.15% 3.33% -52.38% 0.00% -5.03% 8.74% - Horiz. % 49.73% 50.82% 49.18% 103.28% 103.28% 108.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 12.22 10.33 7.33 3.12 13.93 10.57 7.17 42.82% QoQ % 18.30% 40.93% 134.94% -77.60% 31.79% 47.42% - Horiz. % 170.43% 144.07% 102.23% 43.51% 194.28% 147.42% 100.00%
EPS -1.30 -0.11 -0.76 -0.19 -0.43 1.00 -6.03 -64.15% QoQ % -1,081.82% 85.53% -300.00% 55.81% -143.00% 116.58% - Horiz. % 21.56% 1.82% 12.60% 3.15% 7.13% -16.58% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.9100 0.9098 0.8776 0.8750 0.8294 0.8641 0.7965 9.31% QoQ % 0.02% 3.67% 0.30% 5.50% -4.02% 8.49% - Horiz. % 114.25% 114.22% 110.18% 109.86% 104.13% 108.49% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.3800 0.4300 0.4650 1.1500 1.2500 0.9250 0.9050 -
P/RPS 3.11 4.07 6.18 17.04 3.94 3.80 5.50 -31.69% QoQ % -23.59% -34.14% -63.73% 332.49% 3.68% -30.91% - Horiz. % 56.55% 74.00% 112.36% 309.82% 71.64% 69.09% 100.00%
P/EPS -29.81 -389.62 -59.85 -280.49 -126.26 40.22 -6.53 175.96% QoQ % 92.35% -550.99% 78.66% -122.15% -413.92% 715.93% - Horiz. % 456.51% 5,966.62% 916.54% 4,295.41% 1,933.54% -615.93% 100.00%
EY -3.36 -0.26 -1.67 -0.36 -0.79 2.49 -15.31 -63.72% QoQ % -1,192.31% 84.43% -363.89% 54.43% -131.73% 116.26% - Horiz. % 21.95% 1.70% 10.91% 2.35% 5.16% -16.26% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.42 0.46 0.52 0.61 0.66 0.46 0.49 -9.79% QoQ % -8.70% -11.54% -14.75% -7.58% 43.48% -6.12% - Horiz. % 85.71% 93.88% 106.12% 124.49% 134.69% 93.88% 100.00%
Price Multiplier on Announcement Date 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 21/05/18 27/02/18 28/11/17 24/08/17 25/05/17 21/02/17 -
Price 0.3050 0.4950 0.4750 0.4700 1.1900 1.4000 0.8700 -
P/RPS 2.50 4.69 6.31 6.96 3.75 5.75 5.28 -39.33% QoQ % -46.70% -25.67% -9.34% 85.60% -34.78% 8.90% - Horiz. % 47.35% 88.83% 119.51% 131.82% 71.02% 108.90% 100.00%
P/EPS -23.92 -448.52 -61.13 -114.63 -120.20 60.87 -6.28 144.49% QoQ % 94.67% -633.72% 46.67% 4.63% -297.47% 1,069.27% - Horiz. % 380.89% 7,142.04% 973.41% 1,825.32% 1,914.01% -969.27% 100.00%
EY -4.18 -0.22 -1.64 -0.87 -0.83 1.64 -15.93 -59.11% QoQ % -1,800.00% 86.59% -88.51% -4.82% -150.61% 110.30% - Horiz. % 26.24% 1.38% 10.30% 5.46% 5.21% -10.30% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.34 0.53 0.53 0.25 0.63 0.70 0.48 -20.59% QoQ % -35.85% 0.00% 112.00% -60.32% -10.00% 45.83% - Horiz. % 70.83% 110.42% 110.42% 52.08% 131.25% 145.83% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
BAB0917.pdf 
