[BJASSET] YoY Cumulative Quarter Result on 2015-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 73,855 79,933 91,828 95,512 97,332 100,738 81,009 -1.53% YoY % -7.60% -12.95% -3.86% -1.87% -3.38% 24.35% - Horiz. % 91.17% 98.67% 113.36% 117.90% 120.15% 124.35% 100.00%
PBT 643 -3,776 -622 17,878 9,843 21,065 25,935 -45.99% YoY % 117.03% -507.07% -103.48% 81.63% -53.27% -18.78% - Horiz. % 2.48% -14.56% -2.40% 68.93% 37.95% 81.22% 100.00%
Tax -1,330 -1,368 -158,205 -2,565 -1,522 -2,363 -1,690 -3.91% YoY % 2.78% 99.14% -6,067.84% -68.53% 35.59% -39.82% - Horiz. % 78.70% 80.95% 9,361.24% 151.78% 90.06% 139.82% 100.00%
NP -687 -5,144 -158,827 15,313 8,321 18,702 24,245 - YoY % 86.64% 96.76% -1,137.20% 84.03% -55.51% -22.86% - Horiz. % -2.83% -21.22% -655.09% 63.16% 34.32% 77.14% 100.00%
NP to SH -300 -4,856 -158,784 11,613 7,136 16,997 22,853 - YoY % 93.82% 96.94% -1,467.30% 62.74% -58.02% -25.62% - Horiz. % -1.31% -21.25% -694.81% 50.82% 31.23% 74.38% 100.00%
Tax Rate 206.84 % - % - % 14.35 % 15.46 % 11.22 % 6.52 % 77.88% YoY % 0.00% 0.00% 0.00% -7.18% 37.79% 72.09% - Horiz. % 3,172.39% 0.00% 0.00% 220.09% 237.12% 172.09% 100.00%
Total Cost 74,542 85,077 250,655 80,199 89,011 82,036 56,764 4.64% YoY % -12.38% -66.06% 212.54% -9.90% 8.50% 44.52% - Horiz. % 131.32% 149.88% 441.57% 141.28% 156.81% 144.52% 100.00%
Net Worth 2,277,417 2,238,497 2,025,135 2,143,938 2,096,200 2,221,830 1,928,570 2.81% YoY % 1.74% 10.54% -5.54% 2.28% -5.65% 15.21% - Horiz. % 118.09% 116.07% 105.01% 111.17% 108.69% 115.21% 100.00%
Dividend 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 2,277,417 2,238,497 2,025,135 2,143,938 2,096,200 2,221,830 1,928,570 2.81% YoY % 1.74% 10.54% -5.54% 2.28% -5.65% 15.21% - Horiz. % 118.09% 116.07% 105.01% 111.17% 108.69% 115.21% 100.00%
NOSH 2,502,656 1,184,390 1,112,711 1,116,634 1,115,000 1,110,915 1,114,780 14.42% YoY % 111.30% 6.44% -0.35% 0.15% 0.37% -0.35% - Horiz. % 224.50% 106.24% 99.81% 100.17% 100.02% 99.65% 100.00%
Ratio Analysis 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -0.93 % -6.44 % -172.96 % 16.03 % 8.55 % 18.56 % 29.93 % - YoY % 85.56% 96.28% -1,178.98% 87.49% -53.93% -37.99% - Horiz. % -3.11% -21.52% -577.88% 53.56% 28.57% 62.01% 100.00%
ROE -0.01 % -0.22 % -7.84 % 0.54 % 0.34 % 0.77 % 1.18 % - YoY % 95.45% 97.19% -1,551.85% 58.82% -55.84% -34.75% - Horiz. % -0.85% -18.64% -664.41% 45.76% 28.81% 65.25% 100.00%
Per Share 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 2.95 6.75 8.25 8.55 8.73 9.07 7.27 -13.95% YoY % -56.30% -18.18% -3.51% -2.06% -3.75% 24.76% - Horiz. % 40.58% 92.85% 113.48% 117.61% 120.08% 124.76% 100.00%
EPS -0.01 -0.41 -14.27 1.04 0.64 1.53 2.05 - YoY % 97.56% 97.13% -1,472.12% 62.50% -58.17% -25.37% - Horiz. % -0.49% -20.00% -696.10% 50.73% 31.22% 74.63% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.9100 1.8900 1.8200 1.9200 1.8800 2.0000 1.7300 -10.15% YoY % -51.85% 3.85% -5.21% 2.13% -6.00% 15.61% - Horiz. % 52.60% 109.25% 105.20% 110.98% 108.67% 115.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 2.89 3.12 3.59 3.73 3.80 3.94 3.17 -1.53% YoY % -7.37% -13.09% -3.75% -1.84% -3.55% 24.29% - Horiz. % 91.17% 98.42% 113.25% 117.67% 119.87% 124.29% 100.00%
EPS -0.01 -0.19 -6.21 0.45 0.28 0.66 0.89 - YoY % 94.74% 96.94% -1,480.00% 60.71% -57.58% -25.84% - Horiz. % -1.12% -21.35% -697.75% 50.56% 31.46% 74.16% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.8902 0.8750 0.7916 0.8380 0.8194 0.8685 0.7539 2.81% YoY % 1.74% 10.54% -5.54% 2.27% -5.65% 15.20% - Horiz. % 118.08% 116.06% 105.00% 111.16% 108.69% 115.20% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.3000 1.1500 0.7800 0.9200 0.9500 0.8450 0.9000 -
P/RPS 10.17 17.04 9.45 10.76 10.88 9.32 12.39 -3.24% YoY % -40.32% 80.32% -12.17% -1.10% 16.74% -24.78% - Horiz. % 82.08% 137.53% 76.27% 86.84% 87.81% 75.22% 100.00%
P/EPS -2,502.66 -280.49 -5.47 88.46 148.44 55.23 43.90 - YoY % -792.25% -5,027.79% -106.18% -40.41% 168.77% 25.81% - Horiz. % -5,700.82% -638.93% -12.46% 201.50% 338.13% 125.81% 100.00%
EY -0.04 -0.36 -18.29 1.13 0.67 1.81 2.28 - YoY % 88.89% 98.03% -1,718.58% 68.66% -62.98% -20.61% - Horiz. % -1.75% -15.79% -802.19% 49.56% 29.39% 79.39% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.33 0.61 0.43 0.48 0.51 0.42 0.52 -7.30% YoY % -45.90% 41.86% -10.42% -5.88% 21.43% -19.23% - Horiz. % 63.46% 117.31% 82.69% 92.31% 98.08% 80.77% 100.00%
Price Multiplier on Announcement Date 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 28/11/17 01/12/16 27/11/15 07/11/14 13/11/13 22/11/12 -
Price 0.2900 0.4700 0.9150 0.8000 0.9500 0.8850 0.9000 -
P/RPS 9.83 6.96 11.09 9.35 10.88 9.76 12.39 -3.78% YoY % 41.24% -37.24% 18.61% -14.06% 11.48% -21.23% - Horiz. % 79.34% 56.17% 89.51% 75.46% 87.81% 78.77% 100.00%
P/EPS -2,419.23 -114.63 -6.41 76.92 148.44 57.84 43.90 - YoY % -2,010.47% -1,688.30% -108.33% -48.18% 156.64% 31.75% - Horiz. % -5,510.77% -261.12% -14.60% 175.22% 338.13% 131.75% 100.00%
EY -0.04 -0.87 -15.60 1.30 0.67 1.73 2.28 - YoY % 95.40% 94.42% -1,300.00% 94.03% -61.27% -24.12% - Horiz. % -1.75% -38.16% -684.21% 57.02% 29.39% 75.88% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.32 0.25 0.50 0.42 0.51 0.44 0.52 -7.77% YoY % 28.00% -50.00% 19.05% -17.65% 15.91% -15.38% - Horiz. % 61.54% 48.08% 96.15% 80.77% 98.08% 84.62% 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 Q1 FY2016.pdf 
