[BJASSET] YoY TTM Result on 2017-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 224,492 329,852 306,612 344,463 383,408 407,914 416,015 -9.76% YoY % -31.94% 7.58% -10.99% -10.16% -6.01% -1.95% - Horiz. % 53.96% 79.29% 73.70% 82.80% 92.16% 98.05% 100.00%
PBT -130,922 -11,721 -8,074 5,059 -46,694 117,774 110,533 - YoY % -1,016.99% -45.17% -259.60% 110.83% -139.65% 6.55% - Horiz. % -118.45% -10.60% -7.30% 4.58% -42.24% 106.55% 100.00%
Tax -12,242 -69,240 -16,692 136,729 -174,779 -25,424 -70,509 -25.29% YoY % 82.32% -314.81% -112.21% 178.23% -587.46% 63.94% - Horiz. % 17.36% 98.20% 23.67% -193.92% 247.88% 36.06% 100.00%
NP -143,164 -80,961 -24,766 141,788 -221,473 92,350 40,024 - YoY % -76.83% -226.90% -117.47% 164.02% -339.82% 130.74% - Horiz. % -357.70% -202.28% -61.88% 354.26% -553.35% 230.74% 100.00%
NP to SH -136,221 -79,882 -28,060 142,813 -225,063 76,877 34,057 - YoY % -70.53% -184.68% -119.65% 163.45% -392.76% 125.73% - Horiz. % -399.98% -234.55% -82.39% 419.34% -660.84% 225.73% 100.00%
Tax Rate - % - % - % -2,702.69 % - % 21.59 % 63.79 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -66.15% - Horiz. % 0.00% 0.00% 0.00% -4,236.86% 0.00% 33.85% 100.00%
Total Cost 367,656 410,813 331,378 202,675 604,881 315,564 375,991 -0.37% YoY % -10.51% 23.97% 63.50% -66.49% 91.68% -16.07% - Horiz. % 97.78% 109.26% 88.13% 53.90% 160.88% 83.93% 100.00%
Net Worth 1,995,451 2,174,530 2,277,417 2,238,497 2,025,135 2,143,938 2,096,200 -0.82% YoY % -8.24% -4.52% 1.74% 10.54% -5.54% 2.28% - Horiz. % 95.19% 103.74% 108.65% 106.79% 96.61% 102.28% 100.00%
Dividend 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 0 0 0 0 0 11,146 22,257 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -49.92% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 50.08% 100.00%
Div Payout % - % - % - % - % - % 14.50 % 65.35 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -77.81% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 22.19% 100.00%
Equity 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,995,451 2,174,530 2,277,417 2,238,497 2,025,135 2,143,938 2,096,200 -0.82% YoY % -8.24% -4.52% 1.74% 10.54% -5.54% 2.28% - Horiz. % 95.19% 103.74% 108.65% 106.79% 96.61% 102.28% 100.00%
NOSH 2,558,270 2,558,270 2,502,656 1,184,390 1,112,711 1,116,634 1,115,000 14.83% YoY % 0.00% 2.22% 111.30% 6.44% -0.35% 0.15% - Horiz. % 229.44% 229.44% 224.45% 106.22% 99.79% 100.15% 100.00%
Ratio Analysis 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -63.77 % -24.54 % -8.08 % 41.16 % -57.76 % 22.64 % 9.62 % - YoY % -159.86% -203.71% -119.63% 171.26% -355.12% 135.34% - Horiz. % -662.89% -255.09% -83.99% 427.86% -600.42% 235.34% 100.00%
ROE -6.83 % -3.67 % -1.23 % 6.38 % -11.11 % 3.59 % 1.62 % - YoY % -86.10% -198.37% -119.28% 157.43% -409.47% 121.60% - Horiz. % -421.60% -226.54% -75.93% 393.83% -685.80% 221.60% 100.00%
Per Share 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 8.78 12.89 12.25 29.08 34.46 36.53 37.31 -21.41% YoY % -31.89% 5.22% -57.87% -15.61% -5.67% -2.09% - Horiz. % 23.53% 34.55% 32.83% 77.94% 92.36% 97.91% 100.00%
EPS -5.32 -3.12 -1.12 12.06 -20.23 6.88 3.05 - YoY % -70.51% -178.57% -109.29% 159.61% -394.04% 125.57% - Horiz. % -174.43% -102.30% -36.72% 395.41% -663.28% 225.57% 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 0.7800 0.8500 0.9100 1.8900 1.8200 1.9200 1.8800 -13.63% YoY % -8.24% -6.59% -51.85% 3.85% -5.21% 2.13% - Horiz. % 41.49% 45.21% 48.40% 100.53% 96.81% 102.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 8.78 12.89 11.99 13.46 14.99 15.94 16.26 -9.75% YoY % -31.89% 7.51% -10.92% -10.21% -5.96% -1.97% - Horiz. % 54.00% 79.27% 73.74% 82.78% 92.19% 98.03% 100.00%
EPS -5.32 -3.12 -1.10 5.58 -8.80 3.01 1.33 - YoY % -70.51% -183.64% -119.71% 163.41% -392.36% 126.32% - Horiz. % -400.00% -234.59% -82.71% 419.55% -661.65% 226.32% 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 0.7800 0.8500 0.8902 0.8750 0.7916 0.8380 0.8194 -0.82% YoY % -8.24% -4.52% 1.74% 10.54% -5.54% 2.27% - Horiz. % 95.19% 103.73% 108.64% 106.79% 96.61% 102.27% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.2750 0.3000 0.3000 1.1500 0.7800 0.9200 0.9500 -
P/RPS 3.13 2.33 2.45 3.95 2.26 2.52 2.55 3.47% YoY % 34.33% -4.90% -37.97% 74.78% -10.32% -1.18% - Horiz. % 122.75% 91.37% 96.08% 154.90% 88.63% 98.82% 100.00%
P/EPS -5.16 -9.61 -26.76 9.54 -3.86 13.36 31.10 - YoY % 46.31% 64.09% -380.50% 347.15% -128.89% -57.04% - Horiz. % -16.59% -30.90% -86.05% 30.68% -12.41% 42.96% 100.00%
EY -19.36 -10.41 -3.74 10.49 -25.93 7.48 3.22 - YoY % -85.98% -178.34% -135.65% 140.46% -446.66% 132.30% - Horiz. % -601.24% -323.29% -116.15% 325.78% -805.28% 232.30% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.09 2.11 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -48.34% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 51.66% 100.00%
P/NAPS 0.35 0.35 0.33 0.61 0.43 0.48 0.51 -6.08% YoY % 0.00% 6.06% -45.90% 41.86% -10.42% -5.88% - Horiz. % 68.63% 68.63% 64.71% 119.61% 84.31% 94.12% 100.00%
Price Multiplier on Announcement Date 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 18/11/20 18/11/19 29/11/18 28/11/17 01/12/16 27/11/15 07/11/14 -
Price 0.2950 0.2950 0.2900 0.4700 0.9150 0.8000 0.9500 -
P/RPS 3.36 2.29 2.37 1.62 2.66 2.19 2.55 4.70% YoY % 46.72% -3.38% 46.30% -39.10% 21.46% -14.12% - Horiz. % 131.76% 89.80% 92.94% 63.53% 104.31% 85.88% 100.00%
P/EPS -5.54 -9.45 -25.86 3.90 -4.52 11.62 31.10 - YoY % 41.38% 63.46% -763.08% 186.28% -138.90% -62.64% - Horiz. % -17.81% -30.39% -83.15% 12.54% -14.53% 37.36% 100.00%
EY -18.05 -10.58 -3.87 25.66 -22.11 8.61 3.22 - YoY % -70.60% -173.39% -115.08% 216.06% -356.79% 167.39% - Horiz. % -560.56% -328.57% -120.19% 796.89% -686.65% 267.39% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.25 2.11 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -40.76% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 59.24% 100.00%
P/NAPS 0.38 0.35 0.32 0.25 0.50 0.42 0.51 -4.78% YoY % 8.57% 9.38% 28.00% -50.00% 19.05% -17.65% - Horiz. % 74.51% 68.63% 62.75% 49.02% 98.04% 82.35% 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
BAB0917.pdf 
