[BJASSET] YoY Annual (Unaudited) Result on 2019-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annual (Unaudited) Result 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 246,702 330,734 312,690 356,358 387,092 411,945 419,426 -8.46% YoY % -25.41% 5.77% -12.25% -7.94% -6.03% -1.78% - Horiz. % 58.82% 78.85% 74.55% 84.96% 92.29% 98.22% 100.00%
PBT -122,302 -14,524 -12,493 8,213 -27,599 108,107 121,699 - YoY % -742.07% -16.26% -252.11% 129.76% -125.53% -11.17% - Horiz. % -100.50% -11.93% -10.27% 6.75% -22.68% 88.83% 100.00%
Tax -10,840 -69,391 -16,730 -20,108 -19,135 -24,130 -71,100 -26.89% YoY % 84.38% -314.77% 16.80% -5.08% 20.70% 66.06% - Horiz. % 15.25% 97.60% 23.53% 28.28% 26.91% 33.94% 100.00%
NP -133,142 -83,915 -29,223 -11,895 -46,734 83,977 50,599 - YoY % -58.66% -187.15% -145.67% 74.55% -155.65% 65.97% - Horiz. % -263.13% -165.84% -57.75% -23.51% -92.36% 165.97% 100.00%
NP to SH -126,262 -82,581 -32,616 -11,115 -54,122 72,711 45,341 - YoY % -52.89% -153.19% -193.44% 79.46% -174.43% 60.36% - Horiz. % -278.47% -182.13% -71.93% -24.51% -119.37% 160.36% 100.00%
Tax Rate - % - % - % 244.83 % - % 22.32 % 58.42 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -61.79% - Horiz. % 0.00% 0.00% 0.00% 419.09% 0.00% 38.21% 100.00%
Total Cost 379,844 414,649 341,913 368,253 433,826 327,968 368,827 0.49% YoY % -8.39% 21.27% -7.15% -15.12% 32.28% -11.08% - Horiz. % 102.99% 112.42% 92.70% 99.84% 117.62% 88.92% 100.00%
Net Worth 2,021,033 2,177,310 2,328,026 2,121,954 2,193,320 2,116,307 2,079,155 -0.47% YoY % -7.18% -6.47% 9.71% -3.25% 3.64% 1.79% - Horiz. % 97.20% 104.72% 111.97% 102.06% 105.49% 101.79% 100.00%
Dividend 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - 11,138 22,236 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -49.91% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 50.09% 100.00%
Div Payout % - % - % - % - % - % 15.32 % 49.04 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -68.76% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 31.24% 100.00%
Equity 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 2,021,033 2,177,310 2,328,026 2,121,954 2,193,320 2,116,307 2,079,155 -0.47% YoY % -7.18% -6.47% 9.71% -3.25% 3.64% 1.79% - Horiz. % 97.20% 104.72% 111.97% 102.06% 105.49% 101.79% 100.00%
NOSH 2,558,270 2,502,656 2,558,270 1,122,727 1,113,360 1,113,846 1,111,848 14.88% YoY % 2.22% -2.17% 127.86% 0.84% -0.04% 0.18% - Horiz. % 230.09% 225.09% 230.09% 100.98% 100.14% 100.18% 100.00%
Ratio Analysis 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -53.97 % -25.37 % -9.35 % -3.34 % -12.07 % 20.39 % 12.06 % - YoY % -112.73% -171.34% -179.94% 72.33% -159.20% 69.07% - Horiz. % -447.51% -210.36% -77.53% -27.69% -100.08% 169.07% 100.00%
ROE -6.25 % -3.79 % -1.40 % -0.52 % -2.47 % 3.44 % 2.18 % - YoY % -64.91% -170.71% -169.23% 78.95% -171.80% 57.80% - Horiz. % -286.70% -173.85% -64.22% -23.85% -113.30% 157.80% 100.00%
Per Share 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 9.64 13.22 12.22 31.74 34.77 36.98 37.72 -20.32% YoY % -27.08% 8.18% -61.50% -8.71% -5.98% -1.96% - Horiz. % 25.56% 35.05% 32.40% 84.15% 92.18% 98.04% 100.00%
EPS -4.94 -3.30 -1.30 -0.99 -4.86 6.53 4.07 - YoY % -49.70% -153.85% -31.31% 79.63% -174.43% 60.44% - Horiz. % -121.38% -81.08% -31.94% -24.32% -119.41% 160.44% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 2.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -50.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 50.00% 100.00%
NAPS 0.7900 0.8700 0.9100 1.8900 1.9700 1.9000 1.8700 -13.37% YoY % -9.20% -4.40% -51.85% -4.06% 3.68% 1.60% - Horiz. % 42.25% 46.52% 48.66% 101.07% 105.35% 101.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 9.64 12.93 12.22 13.93 15.13 16.10 16.39 -8.46% YoY % -25.44% 5.81% -12.28% -7.93% -6.02% -1.77% - Horiz. % 58.82% 78.89% 74.56% 84.99% 92.31% 98.23% 100.00%
EPS -4.94 -3.23 -1.30 -0.43 -2.12 2.84 1.77 - YoY % -52.94% -148.46% -202.33% 79.72% -174.65% 60.45% - Horiz. % -279.10% -182.49% -73.45% -24.29% -119.77% 160.45% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.44 0.87 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -49.43% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 50.57% 100.00%
NAPS 0.7900 0.8511 0.9100 0.8294 0.8573 0.8272 0.8127 -0.47% YoY % -7.18% -6.47% 9.72% -3.25% 3.64% 1.78% - Horiz. % 97.21% 104.73% 111.97% 102.05% 105.49% 101.78% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.3000 0.3050 0.3800 1.2500 0.7800 0.8050 0.8300 -
P/RPS 3.11 2.31 3.11 3.94 2.24 2.18 2.20 5.93% YoY % 34.63% -25.72% -21.07% 75.89% 2.75% -0.91% - Horiz. % 141.36% 105.00% 141.36% 179.09% 101.82% 99.09% 100.00%
P/EPS -6.08 -9.24 -29.81 -126.26 -16.05 12.33 20.35 - YoY % 34.20% 69.00% 76.39% -686.67% -230.17% -39.41% - Horiz. % -29.88% -45.41% -146.49% -620.44% -78.87% 60.59% 100.00%
EY -16.45 -10.82 -3.36 -0.79 -6.23 8.11 4.91 - YoY % -52.03% -222.02% -325.32% 87.32% -176.82% 65.17% - Horiz. % -335.03% -220.37% -68.43% -16.09% -126.88% 165.17% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.24 2.41 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -48.55% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 51.45% 100.00%
P/NAPS 0.38 0.35 0.42 0.66 0.40 0.42 0.44 -2.41% YoY % 8.57% -16.67% -36.36% 65.00% -4.76% -4.55% - Horiz. % 86.36% 79.55% 95.45% 150.00% 90.91% 95.45% 100.00%
Price Multiplier on Announcement Date 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 21/08/19 30/08/18 24/08/17 24/08/16 18/08/15 13/08/14 -
Price 0.2800 0.3050 0.3050 1.1900 0.7900 0.8300 0.8200 -
P/RPS 2.90 2.31 2.50 3.75 2.27 2.24 2.17 4.95% YoY % 25.54% -7.60% -33.33% 65.20% 1.34% 3.23% - Horiz. % 133.64% 106.45% 115.21% 172.81% 104.61% 103.23% 100.00%
P/EPS -5.67 -9.24 -23.92 -120.20 -16.25 12.71 20.11 - YoY % 38.64% 61.37% 80.10% -639.69% -227.85% -36.80% - Horiz. % -28.19% -45.95% -118.95% -597.71% -80.81% 63.20% 100.00%
EY -17.63 -10.82 -4.18 -0.83 -6.15 7.86 4.97 - YoY % -62.94% -158.85% -403.61% 86.50% -178.24% 58.15% - Horiz. % -354.73% -217.71% -84.10% -16.70% -123.74% 158.15% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.20 2.44 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -50.82% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 49.18% 100.00%
P/NAPS 0.35 0.35 0.34 0.63 0.40 0.44 0.44 -3.74% YoY % 0.00% 2.94% -46.03% 57.50% -9.09% 0.00% - Horiz. % 79.55% 79.55% 77.27% 143.18% 90.91% 100.00% 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
BAB0619 (21.8.19).pdf 
