[BJASSET] QoQ TTM Result on 2009-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 30/09/09 31/07/09 CAGR
Revenue 155,755 148,710 148,710 143,638 143,638 151,957 256,799 -48.75% QoQ % 4.74% 0.00% 3.53% 0.00% -5.47% -40.83% - Horiz. % 60.65% 57.91% 57.91% 55.93% 55.93% 59.17% 100.00%
PBT 284,591 28,607 28,607 10,528 10,528 25,691 32,479 1,720.86% QoQ % 894.83% 0.00% 171.72% 0.00% -59.02% -20.90% - Horiz. % 876.23% 88.08% 88.08% 32.41% 32.41% 79.10% 100.00%
Tax -66,415 -3,064 -3,064 -2,859 -2,859 -21,048 -23,735 295.80% QoQ % -2,067.59% 0.00% -7.17% 0.00% 86.42% 11.32% - Horiz. % 279.82% 12.91% 12.91% 12.05% 12.05% 88.68% 100.00%
NP 218,176 25,543 25,543 7,669 7,669 4,643 8,744 7,277.57% QoQ % 754.15% 0.00% 233.07% 0.00% 65.17% -46.90% - Horiz. % 2,495.15% 292.12% 292.12% 87.71% 87.71% 53.10% 100.00%
NP to SH 216,179 22,986 22,986 5,268 5,268 452 3,169 28,207.79% QoQ % 840.48% 0.00% 336.33% 0.00% 1,065.49% -85.74% - Horiz. % 6,821.68% 725.34% 725.34% 166.24% 166.24% 14.26% 100.00%
Tax Rate 23.34 % 10.71 % 10.71 % 27.16 % 27.16 % 81.93 % 73.08 % -78.26% QoQ % 117.93% 0.00% -60.57% 0.00% -66.85% 12.11% - Horiz. % 31.94% 14.66% 14.66% 37.16% 37.16% 112.11% 100.00%
Total Cost -62,421 123,167 123,167 135,969 135,969 147,314 248,055 - QoQ % -150.68% 0.00% -9.42% 0.00% -7.70% -40.61% - Horiz. % -25.16% 49.65% 49.65% 54.81% 54.81% 59.39% 100.00%
Net Worth 1,457,992 - 1,271,393 - 1,253,316 - 1,259,300 21.64% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 115.78% 0.00% 100.96% 0.00% 99.52% 0.00% 100.00%
Dividend 30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 30/09/09 31/07/09 CAGR
Div 0 0 0 0 0 0 0 - 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 30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 30/09/09 31/07/09 CAGR
Net Worth 1,457,992 - 1,271,393 - 1,253,316 - 1,259,300 21.64% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 115.78% 0.00% 100.96% 0.00% 99.52% 0.00% 100.00%
NOSH 1,112,971 1,115,257 1,115,257 1,119,032 1,119,032 1,124,375 1,124,375 -1.35% QoQ % -0.20% 0.00% -0.34% 0.00% -0.48% 0.00% - Horiz. % 98.99% 99.19% 99.19% 99.52% 99.52% 100.00% 100.00%
Ratio Analysis 30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 30/09/09 31/07/09 CAGR
NP Margin 140.08 % 17.18 % 17.18 % 5.34 % 5.34 % 3.06 % 3.40 % 14,324.86% QoQ % 715.37% 0.00% 221.72% 0.00% 74.51% -10.00% - Horiz. % 4,120.00% 505.29% 505.29% 157.06% 157.06% 90.00% 100.00%
ROE 14.83 % - % 1.81 % - % 0.42 % - % 0.25 % 23,383.53% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 5,932.00% 0.00% 724.00% 0.00% 168.00% 0.00% 100.00%
Per Share 30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 30/09/09 31/07/09 CAGR
RPS 13.99 13.33 13.33 12.84 12.84 13.51 22.84 -48.07% QoQ % 4.95% 0.00% 3.82% 0.00% -4.96% -40.85% - Horiz. % 61.25% 58.36% 58.36% 56.22% 56.22% 59.15% 100.00%
EPS 19.42 2.06 2.06 0.47 0.47 0.04 0.28 28,842.24% QoQ % 842.72% 0.00% 338.30% 0.00% 1,075.00% -85.71% - Horiz. % 6,935.71% 735.71% 735.71% 167.86% 167.86% 14.29% 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 1.3100 - 1.1400 - 1.1200 - 1.1200 23.31% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 116.96% 0.00% 101.79% 0.00% 100.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270 30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 30/09/09 31/07/09 CAGR
RPS 6.09 5.81 5.81 5.61 5.61 5.94 10.04 -48.75% QoQ % 4.82% 0.00% 3.57% 0.00% -5.56% -40.84% - Horiz. % 60.66% 57.87% 57.87% 55.88% 55.88% 59.16% 100.00%
EPS 8.45 0.90 0.90 0.21 0.21 0.02 0.12 29,434.88% QoQ % 838.89% 0.00% 328.57% 0.00% 950.00% -83.33% - Horiz. % 7,041.67% 750.00% 750.00% 175.00% 175.00% 16.67% 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 0.5699 - 0.4970 - 0.4899 - 0.4922 21.65% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 115.79% 0.00% 100.98% 0.00% 99.53% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 30/09/09 31/07/09 CAGR
Date 30/04/10 31/03/10 29/01/10 31/12/09 30/10/09 30/09/09 31/07/09 -
Price 0.5800 0.5400 0.4900 0.4300 0.4600 0.4700 0.4000 -
P/RPS 4.14 4.05 3.67 3.35 3.58 3.48 1.75 216.22% QoQ % 2.22% 10.35% 9.55% -6.42% 2.87% 98.86% - Horiz. % 236.57% 231.43% 209.71% 191.43% 204.57% 198.86% 100.00%
P/EPS 2.99 26.20 23.77 91.34 97.71 1,169.15 141.92 -99.43% QoQ % -88.59% 10.22% -73.98% -6.52% -91.64% 723.81% - Horiz. % 2.11% 18.46% 16.75% 64.36% 68.85% 823.81% 100.00%
EY 33.49 3.82 4.21 1.09 1.02 0.09 0.70 17,516.08% QoQ % 776.70% -9.26% 286.24% 6.86% 1,033.33% -87.14% - Horiz. % 4,784.29% 545.71% 601.43% 155.71% 145.71% 12.86% 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 0.44 0.00 0.43 0.00 0.41 0.00 0.36 30.77% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 122.22% 0.00% 119.44% 0.00% 113.89% 0.00% 100.00%
Price Multiplier on Announcement Date 30/04/10 31/03/10 31/01/10 31/12/09 31/10/09 30/09/09 31/07/09 CAGR
Date - - - - - - - -
Price 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 -
P/RPS 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/EPS 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. % - - - - - - -
EY 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. % - - - - - - -
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 0.00 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. % - - - - - - -
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.pdf 
