[BJCORP] QoQ Quarter Result on 2014-01-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 2,576,050 2,485,030 2,473,795 2,366,615 1,773,349 2,019,596 2,053,017 16.29% QoQ % 3.66% 0.45% 4.53% 33.45% -12.19% -1.63% - Horiz. % 125.48% 121.04% 120.50% 115.27% 86.38% 98.37% 100.00%
PBT 427,956 200,300 -103,474 162,914 170,599 261,042 165,075 88.39% QoQ % 113.66% 293.58% -163.51% -4.50% -34.65% 58.14% - Horiz. % 259.25% 121.34% -62.68% 98.69% 103.35% 158.14% 100.00%
Tax -111,046 -106,668 -88,114 -108,122 -84,235 -102,171 -79,135 25.26% QoQ % -4.10% -21.06% 18.51% -28.36% 17.55% -29.11% - Horiz. % 140.32% 134.79% 111.35% 136.63% 106.44% 129.11% 100.00%
NP 316,910 93,632 -191,588 54,792 86,364 158,871 85,940 138.12% QoQ % 238.46% 148.87% -449.66% -36.56% -45.64% 84.86% - Horiz. % 368.76% 108.95% -222.93% 63.76% 100.49% 184.86% 100.00%
NP to SH 153,078 8,282 -250,454 15,973 20,626 53,433 30,799 190.39% QoQ % 1,748.32% 103.31% -1,667.98% -22.56% -61.40% 73.49% - Horiz. % 497.02% 26.89% -813.19% 51.86% 66.97% 173.49% 100.00%
Tax Rate 25.95 % 53.25 % - % 66.37 % 49.38 % 39.14 % 47.94 % -33.51% QoQ % -51.27% 0.00% 0.00% 34.41% 26.16% -18.36% - Horiz. % 54.13% 111.08% 0.00% 138.44% 103.00% 81.64% 100.00%
Total Cost 2,259,140 2,391,398 2,665,383 2,311,823 1,686,985 1,860,725 1,967,077 9.64% QoQ % -5.53% -10.28% 15.29% 37.04% -9.34% -5.41% - Horiz. % 114.85% 121.57% 135.50% 117.53% 85.76% 94.59% 100.00%
Net Worth 6,614,142 4,508,858 6,366,047 5,155,772 5,776,176 6,169,856 5,749,448 9.76% QoQ % 46.69% -29.17% 23.47% -10.74% -6.38% 7.31% - Horiz. % 115.04% 78.42% 110.72% 89.67% 100.46% 107.31% 100.00%
Dividend 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div - - 51,322 - - - 45,292 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 113.31% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 147.06 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 6,614,142 4,508,858 6,366,047 5,155,772 5,776,176 6,169,856 5,749,448 9.76% QoQ % 46.69% -29.17% 23.47% -10.74% -6.38% 7.31% - Horiz. % 115.04% 78.42% 110.72% 89.67% 100.46% 107.31% 100.00%
NOSH 4,890,670 3,450,833 5,132,253 3,895,853 4,483,912 4,728,584 4,529,264 5.24% QoQ % 41.72% -32.76% 31.74% -13.11% -5.17% 4.40% - Horiz. % 107.98% 76.19% 113.31% 86.02% 99.00% 104.40% 100.00%
Ratio Analysis 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 12.30 % 3.77 % -7.74 % 2.32 % 4.87 % 7.87 % 4.19 % 104.62% QoQ % 226.26% 148.71% -433.62% -52.36% -38.12% 87.83% - Horiz. % 293.56% 89.98% -184.73% 55.37% 116.23% 187.83% 100.00%
ROE 2.31 % 0.18 % -3.93 % 0.31 % 0.36 % 0.87 % 0.54 % 162.82% QoQ % 1,183.33% 104.58% -1,367.74% -13.89% -58.62% 61.11% - Horiz. % 427.78% 33.33% -727.78% 57.41% 66.67% 161.11% 100.00%
Per Share 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 52.67 72.01 48.20 60.75 39.55 42.71 45.33 10.49% QoQ % -26.86% 49.40% -20.66% 53.60% -7.40% -5.78% - Horiz. % 116.19% 158.86% 106.33% 134.02% 87.25% 94.22% 100.00%
EPS 3.13 0.24 -4.88 0.41 0.46 1.13 0.68 175.94% QoQ % 1,204.17% 104.92% -1,290.24% -10.87% -59.29% 66.18% - Horiz. % 460.29% 35.29% -717.65% 60.29% 67.65% 166.18% 100.00%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3524 1.3066 1.2404 1.3234 1.2882 1.3048 1.2694 4.30% QoQ % 3.51% 5.34% -6.27% 2.73% -1.27% 2.79% - Horiz. % 106.54% 102.93% 97.72% 104.25% 101.48% 102.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,255,477 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 49.02 47.28 47.07 45.03 33.74 38.43 39.06 16.30% QoQ % 3.68% 0.45% 4.53% 33.46% -12.20% -1.61% - Horiz. % 125.50% 121.04% 120.51% 115.28% 86.38% 98.39% 100.00%
EPS 2.91 0.16 -4.77 0.30 0.39 1.02 0.59 188.91% QoQ % 1,718.75% 103.35% -1,690.00% -23.08% -61.76% 72.88% - Horiz. % 493.22% 27.12% -808.47% 50.85% 66.10% 172.88% 100.00%
DPS 0.00 0.00 0.98 0.00 0.00 0.00 0.86 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 113.95% 0.00% 0.00% 0.00% 100.00%
NAPS 1.2585 0.8579 1.2113 0.9810 1.0991 1.1740 1.0940 9.76% QoQ % 46.70% -29.18% 23.48% -10.75% -6.38% 7.31% - Horiz. % 115.04% 78.42% 110.72% 89.67% 100.47% 107.31% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 0.5100 0.5050 0.5000 0.5100 0.5400 0.5800 0.5200 -
P/RPS 0.97 0.70 1.04 0.84 1.37 1.36 1.15 -10.70% QoQ % 38.57% -32.69% 23.81% -38.69% 0.74% 18.26% - Horiz. % 84.35% 60.87% 90.43% 73.04% 119.13% 118.26% 100.00%
P/EPS 16.29 210.42 -10.25 124.39 117.39 51.33 76.47 -64.23% QoQ % -92.26% 2,152.88% -108.24% 5.96% 128.70% -32.88% - Horiz. % 21.30% 275.17% -13.40% 162.67% 153.51% 67.12% 100.00%
EY 6.14 0.48 -9.76 0.80 0.85 1.95 1.31 179.28% QoQ % 1,179.17% 104.92% -1,320.00% -5.88% -56.41% 48.85% - Horiz. % 468.70% 36.64% -745.04% 61.07% 64.89% 148.85% 100.00%
DY 0.00 0.00 2.00 0.00 0.00 0.00 1.92 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 104.17% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.38 0.39 0.40 0.39 0.42 0.44 0.41 -4.93% QoQ % -2.56% -2.50% 2.56% -7.14% -4.55% 7.32% - Horiz. % 92.68% 95.12% 97.56% 95.12% 102.44% 107.32% 100.00%
Price Multiplier on Announcement Date 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 30/12/14 29/09/14 30/06/14 26/03/14 30/12/13 30/09/13 27/06/13 -
Price 0.3950 0.5850 0.5250 0.5250 0.6000 0.5850 0.5850 -
P/RPS 0.75 0.81 1.09 0.86 1.52 1.37 1.29 -30.27% QoQ % -7.41% -25.69% 26.74% -43.42% 10.95% 6.20% - Horiz. % 58.14% 62.79% 84.50% 66.67% 117.83% 106.20% 100.00%
P/EPS 12.62 243.75 -10.76 128.05 130.43 51.77 86.03 -72.09% QoQ % -94.82% 2,365.33% -108.40% -1.82% 151.94% -39.82% - Horiz. % 14.67% 283.33% -12.51% 148.84% 151.61% 60.18% 100.00%
EY 7.92 0.41 -9.30 0.78 0.77 1.93 1.16 258.64% QoQ % 1,831.71% 104.41% -1,292.31% 1.30% -60.10% 66.38% - Horiz. % 682.76% 35.34% -801.72% 67.24% 66.38% 166.38% 100.00%
DY 0.00 0.00 1.90 0.00 0.00 0.00 1.71 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 111.11% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.29 0.45 0.42 0.40 0.47 0.45 0.46 -26.41% QoQ % -35.56% 7.14% 5.00% -14.89% 4.44% -2.17% - Horiz. % 63.04% 97.83% 91.30% 86.96% 102.17% 97.83% 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
BCorp_Q3_2014.pdf 
