[BJASSET] YoY Quarter Result on 2012-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 CAGR
Revenue 106,085 106,543 93,718 90,166 88,656 0 76,486 6.54% YoY % -0.43% 13.68% 3.94% 1.70% 0.00% 0.00% - Horiz. % 138.70% 139.30% 122.53% 117.89% 115.91% 0.00% 100.00%
PBT 26,691 34,525 6,673 20,872 33,830 0 22,738 3.15% YoY % -22.69% 417.38% -68.03% -38.30% 0.00% 0.00% - Horiz. % 117.38% 151.84% 29.35% 91.79% 148.78% 0.00% 100.00%
Tax -2,942 -48,780 -2,617 -3,572 -1,992 0 -1,707 11.12% YoY % 93.97% -1,763.97% 26.74% -79.32% 0.00% 0.00% - Horiz. % 172.35% 2,857.65% 153.31% 209.26% 116.70% -0.00% 100.00%
NP 23,749 -14,255 4,056 17,300 31,838 0 21,031 2.38% YoY % 266.60% -451.45% -76.55% -45.66% 0.00% 0.00% - Horiz. % 112.92% -67.78% 19.29% 82.26% 151.39% 0.00% 100.00%
NP to SH 18,961 -12,254 1,883 15,354 31,261 0 19,517 -0.56% YoY % 254.73% -750.77% -87.74% -50.88% 0.00% 0.00% - Horiz. % 97.15% -62.79% 9.65% 78.67% 160.17% 0.00% 100.00%
Tax Rate 11.02 % 141.29 % 39.22 % 17.11 % 5.89 % - % 7.51 % 7.71% YoY % -92.20% 260.25% 129.22% 190.49% 0.00% 0.00% - Horiz. % 146.74% 1,881.36% 522.24% 227.83% 78.43% 0.00% 100.00%
Total Cost 82,336 120,798 89,662 72,866 56,818 0 55,455 7.95% YoY % -31.84% 34.73% 23.05% 28.24% 0.00% 0.00% - Horiz. % 148.47% 217.83% 161.68% 131.40% 102.46% 0.00% 100.00%
Net Worth 2,119,170 2,060,899 2,182,064 1,835,804 1,635,361 - 1,271,393 10.40% YoY % 2.83% -5.55% 18.86% 12.26% 0.00% 0.00% - Horiz. % 166.68% 162.10% 171.63% 144.39% 128.63% 0.00% 100.00%
Dividend 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 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 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 CAGR
Net Worth 2,119,170 2,060,899 2,182,064 1,835,804 1,635,361 - 1,271,393 10.40% YoY % 2.83% -5.55% 18.86% 12.26% 0.00% 0.00% - Horiz. % 166.68% 162.10% 171.63% 144.39% 128.63% 0.00% 100.00%
NOSH 1,115,352 1,113,999 1,107,647 1,112,608 1,112,491 1,115,257 1,115,257 0.00% YoY % 0.12% 0.57% -0.45% 0.01% -0.25% 0.00% - Horiz. % 100.01% 99.89% 99.32% 99.76% 99.75% 100.00% 100.00%
Ratio Analysis 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 CAGR
NP Margin 22.39 % -13.38 % 4.33 % 19.19 % 35.91 % - % 27.50 % -3.90% YoY % 267.34% -409.01% -77.44% -46.56% 0.00% 0.00% - Horiz. % 81.42% -48.65% 15.75% 69.78% 130.58% 0.00% 100.00%
ROE 0.89 % -0.59 % 0.09 % 0.84 % 1.91 % - % 1.54 % -10.07% YoY % 250.85% -755.56% -89.29% -56.02% 0.00% 0.00% - Horiz. % 57.79% -38.31% 5.84% 54.55% 124.03% 0.00% 100.00%
Per Share 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 CAGR
RPS 9.51 9.56 8.46 8.10 7.97 - 6.86 6.53% YoY % -0.52% 13.00% 4.44% 1.63% 0.00% 0.00% - Horiz. % 138.63% 139.36% 123.32% 118.08% 116.18% 0.00% 100.00%
EPS 1.70 -1.10 0.17 1.38 2.81 0.00 1.75 -0.56% YoY % 254.55% -747.06% -87.68% -50.89% 0.00% 0.00% - Horiz. % 97.14% -62.86% 9.71% 78.86% 160.57% 0.00% 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 1.9000 1.8500 1.9700 1.6500 1.4700 - 1.1400 10.40% YoY % 2.70% -6.09% 19.39% 12.24% 0.00% 0.00% - Horiz. % 166.67% 162.28% 172.81% 144.74% 128.95% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 CAGR
RPS 4.15 4.16 3.66 3.52 3.47 - 2.99 6.55% YoY % -0.24% 13.66% 3.98% 1.44% 0.00% 0.00% - Horiz. % 138.80% 139.13% 122.41% 117.73% 116.05% 0.00% 100.00%
EPS 0.74 -0.48 0.07 0.60 1.22 0.00 0.76 -0.52% YoY % 254.17% -785.71% -88.33% -50.82% 0.00% 0.00% - Horiz. % 97.37% -63.16% 9.21% 78.95% 160.53% 0.00% 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 0.8284 0.8056 0.8529 0.7176 0.6392 - 0.4970 10.40% YoY % 2.83% -5.55% 18.85% 12.27% 0.00% 0.00% - Horiz. % 166.68% 162.09% 171.61% 144.39% 128.61% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 29/01/10 -
Price 0.8500 0.8500 0.8800 0.8800 0.8300 0.5400 0.4900 -
P/RPS 8.94 8.89 10.40 10.86 10.42 0.00 7.14 4.45% YoY % 0.56% -14.52% -4.24% 4.22% 0.00% 0.00% - Horiz. % 125.21% 124.51% 145.66% 152.10% 145.94% 0.00% 100.00%
P/EPS 50.00 -77.27 517.65 63.77 29.54 0.00 28.00 11.88% YoY % 164.71% -114.93% 711.75% 115.88% 0.00% 0.00% - Horiz. % 178.57% -275.96% 1,848.75% 227.75% 105.50% 0.00% 100.00%
EY 2.00 -1.29 0.19 1.57 3.39 0.00 3.57 -10.61% YoY % 255.04% -778.95% -87.90% -53.69% 0.00% 0.00% - Horiz. % 56.02% -36.13% 5.32% 43.98% 94.96% 0.00% 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 0.45 0.46 0.45 0.53 0.56 0.00 0.43 0.88% YoY % -2.17% 2.22% -15.09% -5.36% 0.00% 0.00% - Horiz. % 104.65% 106.98% 104.65% 123.26% 130.23% 0.00% 100.00%
Price Multiplier on Announcement Date 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 CAGR
Date 01/06/15 20/05/14 16/05/13 23/05/12 19/05/11 - 18/03/10 -
Price 0.8200 0.8350 0.8900 0.8200 1.1200 0.0000 0.4900 -
P/RPS 8.62 8.73 10.52 10.12 14.05 0.00 7.14 3.71% YoY % -1.26% -17.02% 3.95% -27.97% 0.00% 0.00% - Horiz. % 120.73% 122.27% 147.34% 141.74% 196.78% 0.00% 100.00%
P/EPS 48.24 -75.91 523.53 59.42 39.86 0.00 28.00 11.11% YoY % 163.55% -114.50% 781.07% 49.07% 0.00% 0.00% - Horiz. % 172.29% -271.11% 1,869.75% 212.21% 142.36% 0.00% 100.00%
EY 2.07 -1.32 0.19 1.68 2.51 0.00 3.57 -10.02% YoY % 256.82% -794.74% -88.69% -33.07% 0.00% 0.00% - Horiz. % 57.98% -36.97% 5.32% 47.06% 70.31% 0.00% 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 0.43 0.45 0.45 0.50 0.76 0.00 0.43 - YoY % -4.44% 0.00% -10.00% -34.21% 0.00% 0.00% - Horiz. % 100.00% 104.65% 104.65% 116.28% 176.74% 0.00% 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
BAB0312 results.pdf 
