[BJASSET] QoQ Quarter Result on 2013-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 106,543 105,651 100,738 103,643 93,718 83,281 81,009 20.06% QoQ % 0.84% 4.88% -2.80% 10.59% 12.53% 2.80% - Horiz. % 131.52% 130.42% 124.35% 127.94% 115.69% 102.80% 100.00%
PBT 34,525 25,017 21,065 22,918 6,673 17,219 25,935 21.03% QoQ % 38.01% 18.76% -8.09% 243.44% -61.25% -33.61% - Horiz. % 133.12% 96.46% 81.22% 88.37% 25.73% 66.39% 100.00%
Tax -48,780 -6,924 -2,363 -12,544 -2,617 -2,842 -1,690 842.89% QoQ % -604.51% -193.02% 81.16% -379.33% 7.92% -68.17% - Horiz. % 2,886.39% 409.70% 139.82% 742.25% 154.85% 168.17% 100.00%
NP -14,255 18,093 18,702 10,374 4,056 14,377 24,245 - QoQ % -178.79% -3.26% 80.28% 155.77% -71.79% -40.70% - Horiz. % -58.80% 74.63% 77.14% 42.79% 16.73% 59.30% 100.00%
NP to SH -12,254 16,250 16,997 8,922 1,883 12,605 22,853 - QoQ % -175.41% -4.39% 90.51% 373.82% -85.06% -44.84% - Horiz. % -53.62% 71.11% 74.38% 39.04% 8.24% 55.16% 100.00%
Tax Rate 141.29 % 27.68 % 11.22 % 54.73 % 39.22 % 16.51 % 6.52 % 678.74% QoQ % 410.44% 146.70% -79.50% 39.55% 137.55% 153.22% - Horiz. % 2,167.02% 424.54% 172.09% 839.42% 601.53% 253.22% 100.00%
Total Cost 120,798 87,558 82,036 93,269 89,662 68,904 56,764 65.52% QoQ % 37.96% 6.73% -12.04% 4.02% 30.13% 21.39% - Horiz. % 212.81% 154.25% 144.52% 164.31% 157.96% 121.39% 100.00%
Net Worth 2,060,899 2,081,335 2,221,830 2,219,347 2,182,064 1,929,792 1,928,570 4.53% QoQ % -0.98% -6.32% 0.11% 1.71% 13.07% 0.06% - Horiz. % 106.86% 107.92% 115.21% 115.08% 113.14% 100.06% 100.00%
Dividend 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - 16,728 - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 187.50 % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 2,060,899 2,081,335 2,221,830 2,219,347 2,182,064 1,929,792 1,928,570 4.53% QoQ % -0.98% -6.32% 0.11% 1.71% 13.07% 0.06% - Horiz. % 106.86% 107.92% 115.21% 115.08% 113.14% 100.06% 100.00%
NOSH 1,113,999 1,113,013 1,110,915 1,115,249 1,107,647 1,115,486 1,114,780 -0.05% QoQ % 0.09% 0.19% -0.39% 0.69% -0.70% 0.06% - Horiz. % 99.93% 99.84% 99.65% 100.04% 99.36% 100.06% 100.00%
Ratio Analysis 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -13.38 % 17.13 % 18.56 % 10.01 % 4.33 % 17.26 % 29.93 % - QoQ % -178.11% -7.70% 85.41% 131.18% -74.91% -42.33% - Horiz. % -44.70% 57.23% 62.01% 33.44% 14.47% 57.67% 100.00%
ROE -0.59 % 0.78 % 0.77 % 0.40 % 0.09 % 0.65 % 1.18 % - QoQ % -175.64% 1.30% 92.50% 344.44% -86.15% -44.92% - Horiz. % -50.00% 66.10% 65.25% 33.90% 7.63% 55.08% 100.00%
Per Share 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 9.56 9.49 9.07 9.29 8.46 7.47 7.27 20.05% QoQ % 0.74% 4.63% -2.37% 9.81% 13.25% 2.75% - Horiz. % 131.50% 130.54% 124.76% 127.79% 116.37% 102.75% 100.00%
EPS -1.10 1.46 1.53 0.80 0.17 1.13 2.05 - QoQ % -175.34% -4.58% 91.25% 370.59% -84.96% -44.88% - Horiz. % -53.66% 71.22% 74.63% 39.02% 8.29% 55.12% 100.00%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.8500 1.8700 2.0000 1.9900 1.9700 1.7300 1.7300 4.58% QoQ % -1.07% -6.50% 0.50% 1.02% 13.87% 0.00% - Horiz. % 106.94% 108.09% 115.61% 115.03% 113.87% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 4.16 4.13 3.94 4.05 3.66 3.26 3.17 19.88% QoQ % 0.73% 4.82% -2.72% 10.66% 12.27% 2.84% - Horiz. % 131.23% 130.28% 124.29% 127.76% 115.46% 102.84% 100.00%
EPS -0.48 0.64 0.66 0.35 0.07 0.49 0.89 - QoQ % -175.00% -3.03% 88.57% 400.00% -85.71% -44.94% - Horiz. % -53.93% 71.91% 74.16% 39.33% 7.87% 55.06% 100.00%
DPS 0.00 0.00 0.00 0.65 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.8056 0.8136 0.8685 0.8675 0.8529 0.7543 0.7539 4.53% QoQ % -0.98% -6.32% 0.12% 1.71% 13.07% 0.05% - Horiz. % 106.86% 107.92% 115.20% 115.07% 113.13% 100.05% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.8500 0.9500 0.8450 0.9050 0.8800 0.8900 0.9000 -
P/RPS 8.89 10.01 9.32 9.74 10.40 11.92 12.39 -19.87% QoQ % -11.19% 7.40% -4.31% -6.35% -12.75% -3.79% - Horiz. % 71.75% 80.79% 75.22% 78.61% 83.94% 96.21% 100.00%
P/EPS -77.27 65.07 55.23 113.12 517.65 78.76 43.90 - QoQ % -218.75% 17.82% -51.18% -78.15% 557.25% 79.41% - Horiz. % -176.01% 148.22% 125.81% 257.68% 1,179.16% 179.41% 100.00%
EY -1.29 1.54 1.81 0.88 0.19 1.27 2.28 - QoQ % -183.77% -14.92% 105.68% 363.16% -85.04% -44.30% - Horiz. % -56.58% 67.54% 79.39% 38.60% 8.33% 55.70% 100.00%
DY 0.00 0.00 0.00 1.66 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.46 0.51 0.42 0.45 0.45 0.51 0.52 -7.86% QoQ % -9.80% 21.43% -6.67% 0.00% -11.76% -1.92% - Horiz. % 88.46% 98.08% 80.77% 86.54% 86.54% 98.08% 100.00%
Price Multiplier on Announcement Date 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 19/02/14 13/11/13 16/08/13 16/05/13 07/02/13 22/11/12 -
Price 0.8350 0.8500 0.8850 0.8700 0.8900 0.8400 0.9000 -
P/RPS 8.73 8.95 9.76 9.36 10.52 11.25 12.39 -20.83% QoQ % -2.46% -8.30% 4.27% -11.03% -6.49% -9.20% - Horiz. % 70.46% 72.24% 78.77% 75.54% 84.91% 90.80% 100.00%
P/EPS -75.91 58.22 57.84 108.75 523.53 74.34 43.90 - QoQ % -230.38% 0.66% -46.81% -79.23% 604.24% 69.34% - Horiz. % -172.92% 132.62% 131.75% 247.72% 1,192.55% 169.34% 100.00%
EY -1.32 1.72 1.73 0.92 0.19 1.35 2.28 - QoQ % -176.74% -0.58% 88.04% 384.21% -85.93% -40.79% - Horiz. % -57.89% 75.44% 75.88% 40.35% 8.33% 59.21% 100.00%
DY 0.00 0.00 0.00 1.72 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.45 0.45 0.44 0.44 0.45 0.49 0.52 -9.20% QoQ % 0.00% 2.27% 0.00% -2.22% -8.16% -5.77% - Horiz. % 86.54% 86.54% 84.62% 84.62% 86.54% 94.23% 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
BAB Q4 FY2013.pdf 
