[BJCORP] QoQ Quarter Result on 2014-04-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 2,210,479 2,576,050 2,485,030 2,473,795 2,366,615 1,773,349 2,019,596 6.19% QoQ % -14.19% 3.66% 0.45% 4.53% 33.45% -12.19% - Horiz. % 109.45% 127.55% 123.05% 122.49% 117.18% 87.81% 100.00%
PBT 1,129,204 427,956 200,300 -103,474 162,914 170,599 261,042 164.78% QoQ % 163.86% 113.66% 293.58% -163.51% -4.50% -34.65% - Horiz. % 432.58% 163.94% 76.73% -39.64% 62.41% 65.35% 100.00%
Tax -88,282 -111,046 -106,668 -88,114 -108,122 -84,235 -102,171 -9.26% QoQ % 20.50% -4.10% -21.06% 18.51% -28.36% 17.55% - Horiz. % 86.41% 108.69% 104.40% 86.24% 105.82% 82.45% 100.00%
NP 1,040,922 316,910 93,632 -191,588 54,792 86,364 158,871 248.95% QoQ % 228.46% 238.46% 148.87% -449.66% -36.56% -45.64% - Horiz. % 655.20% 199.48% 58.94% -120.59% 34.49% 54.36% 100.00%
NP to SH 975,408 153,078 8,282 -250,454 15,973 20,626 53,433 589.64% QoQ % 537.20% 1,748.32% 103.31% -1,667.98% -22.56% -61.40% - Horiz. % 1,825.48% 286.49% 15.50% -468.73% 29.89% 38.60% 100.00%
Tax Rate 7.82 % 25.95 % 53.25 % - % 66.37 % 49.38 % 39.14 % -65.72% QoQ % -69.87% -51.27% 0.00% 0.00% 34.41% 26.16% - Horiz. % 19.98% 66.30% 136.05% 0.00% 169.57% 126.16% 100.00%
Total Cost 1,169,557 2,259,140 2,391,398 2,665,383 2,311,823 1,686,985 1,860,725 -26.56% QoQ % -48.23% -5.53% -10.28% 15.29% 37.04% -9.34% - Horiz. % 62.85% 121.41% 128.52% 143.24% 124.24% 90.66% 100.00%
Net Worth 8,308,847 6,614,142 4,508,858 6,366,047 5,155,772 5,776,176 6,169,856 21.88% QoQ % 25.62% 46.69% -29.17% 23.47% -10.74% -6.38% - Horiz. % 134.67% 107.20% 73.08% 103.18% 83.56% 93.62% 100.00%
Dividend 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div - - - 51,322 - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 8,308,847 6,614,142 4,508,858 6,366,047 5,155,772 5,776,176 6,169,856 21.88% QoQ % 25.62% 46.69% -29.17% 23.47% -10.74% -6.38% - Horiz. % 134.67% 107.20% 73.08% 103.18% 83.56% 93.62% 100.00%
NOSH 4,966,435 4,890,670 3,450,833 5,132,253 3,895,853 4,483,912 4,728,584 3.32% QoQ % 1.55% 41.72% -32.76% 31.74% -13.11% -5.17% - Horiz. % 105.03% 103.43% 72.98% 108.54% 82.39% 94.83% 100.00%
Ratio Analysis 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 47.09 % 12.30 % 3.77 % -7.74 % 2.32 % 4.87 % 7.87 % 228.51% QoQ % 282.85% 226.26% 148.71% -433.62% -52.36% -38.12% - Horiz. % 598.35% 156.29% 47.90% -98.35% 29.48% 61.88% 100.00%
ROE 11.74 % 2.31 % 0.18 % -3.93 % 0.31 % 0.36 % 0.87 % 464.12% QoQ % 408.23% 1,183.33% 104.58% -1,367.74% -13.89% -58.62% - Horiz. % 1,349.43% 265.52% 20.69% -451.72% 35.63% 41.38% 100.00%
Per Share 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 44.51 52.67 72.01 48.20 60.75 39.55 42.71 2.78% QoQ % -15.49% -26.86% 49.40% -20.66% 53.60% -7.40% - Horiz. % 104.21% 123.32% 168.60% 112.85% 142.24% 92.60% 100.00%
EPS 19.64 3.13 0.24 -4.88 0.41 0.46 1.13 567.50% QoQ % 527.48% 1,204.17% 104.92% -1,290.24% -10.87% -59.29% - Horiz. % 1,738.05% 276.99% 21.24% -431.86% 36.28% 40.71% 100.00%
DPS 0.00 0.00 0.00 1.00 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 1.6730 1.3524 1.3066 1.2404 1.3234 1.2882 1.3048 17.97% QoQ % 23.71% 3.51% 5.34% -6.27% 2.73% -1.27% - Horiz. % 128.22% 103.65% 100.14% 95.06% 101.43% 98.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,924 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 42.39 49.40 47.65 47.44 45.38 34.01 38.73 6.19% QoQ % -14.19% 3.67% 0.44% 4.54% 33.43% -12.19% - Horiz. % 109.45% 127.55% 123.03% 122.49% 117.17% 87.81% 100.00%
EPS 18.70 2.94 0.16 -4.80 0.31 0.40 1.02 591.61% QoQ % 536.05% 1,737.50% 103.33% -1,648.39% -22.50% -60.78% - Horiz. % 1,833.33% 288.24% 15.69% -470.59% 30.39% 39.22% 100.00%
DPS 0.00 0.00 0.00 0.98 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 1.5933 1.2683 0.8646 1.2207 0.9887 1.1076 1.1831 21.88% QoQ % 25.62% 46.69% -29.17% 23.47% -10.73% -6.38% - Horiz. % 134.67% 107.20% 73.08% 103.18% 83.57% 93.62% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.4050 0.5100 0.5050 0.5000 0.5100 0.5400 0.5800 -
P/RPS 0.91 0.97 0.70 1.04 0.84 1.37 1.36 -23.44% QoQ % -6.19% 38.57% -32.69% 23.81% -38.69% 0.74% - Horiz. % 66.91% 71.32% 51.47% 76.47% 61.76% 100.74% 100.00%
P/EPS 2.06 16.29 210.42 -10.25 124.39 117.39 51.33 -88.21% QoQ % -87.35% -92.26% 2,152.88% -108.24% 5.96% 128.70% - Horiz. % 4.01% 31.74% 409.94% -19.97% 242.33% 228.70% 100.00%
EY 48.49 6.14 0.48 -9.76 0.80 0.85 1.95 746.97% QoQ % 689.74% 1,179.17% 104.92% -1,320.00% -5.88% -56.41% - Horiz. % 2,486.67% 314.87% 24.62% -500.51% 41.03% 43.59% 100.00%
DY 0.00 0.00 0.00 2.00 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 0.24 0.38 0.39 0.40 0.39 0.42 0.44 -33.17% QoQ % -36.84% -2.56% -2.50% 2.56% -7.14% -4.55% - Horiz. % 54.55% 86.36% 88.64% 90.91% 88.64% 95.45% 100.00%
Price Multiplier on Announcement Date 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 27/03/15 30/12/14 29/09/14 30/06/14 26/03/14 30/12/13 30/09/13 -
Price 0.4400 0.3950 0.5850 0.5250 0.5250 0.6000 0.5850 -
P/RPS 0.99 0.75 0.81 1.09 0.86 1.52 1.37 -19.43% QoQ % 32.00% -7.41% -25.69% 26.74% -43.42% 10.95% - Horiz. % 72.26% 54.74% 59.12% 79.56% 62.77% 110.95% 100.00%
P/EPS 2.24 12.62 243.75 -10.76 128.05 130.43 51.77 -87.60% QoQ % -82.25% -94.82% 2,365.33% -108.40% -1.82% 151.94% - Horiz. % 4.33% 24.38% 470.83% -20.78% 247.34% 251.94% 100.00%
EY 44.64 7.92 0.41 -9.30 0.78 0.77 1.93 707.16% QoQ % 463.64% 1,831.71% 104.41% -1,292.31% 1.30% -60.10% - Horiz. % 2,312.95% 410.36% 21.24% -481.87% 40.41% 39.90% 100.00%
DY 0.00 0.00 0.00 1.90 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 0.26 0.29 0.45 0.42 0.40 0.47 0.45 -30.56% QoQ % -10.34% -35.56% 7.14% 5.00% -14.89% 4.44% - Horiz. % 57.78% 64.44% 100.00% 93.33% 88.89% 104.44% 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
BCorp_Q4_2014.pdf 
