[BJCORP] QoQ Annualized Quarter Result on 31-Oct-2002 [#2]

Announcement Date
31-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Oct-2002 [#2]
Profit Trend
QoQ- 12.11%
YoY- 41.02%
Quarter Report
View:
Show?
Annualized Quarter Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 7,142,496 7,195,638 7,403,502 7,895,136 8,498,192 8,241,507 8,281,825 -9.42%
PBT 98,436 -160,822 149,776 294,848 220,932 -357,550 6,544 512.39%
Tax -357,692 -302,806 -412,478 -516,596 -473,224 -294,023 -379,144 -3.81%
NP -259,256 -463,628 -262,702 -221,748 -252,292 -651,573 -372,600 -21.53%
-
NP to SH -259,256 -463,628 -262,702 -221,748 -252,292 -651,573 -372,600 -21.53%
-
Tax Rate 363.38% - 275.40% 175.21% 214.19% - 5,793.77% -
Total Cost 7,401,752 7,659,266 7,666,205 8,116,884 8,750,484 8,893,080 8,654,425 -9.92%
-
Net Worth -1,313,344 -1,244,105 -1,004,163 -920,703 -1,669,411 -1,577,489 -1,252,055 3.24%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth -1,313,344 -1,244,105 -1,004,163 -920,703 -1,669,411 -1,577,489 -1,252,055 3.24%
NOSH 1,496,859 1,498,380 1,498,304 1,498,297 1,498,171 1,498,090 1,498,391 -0.06%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin -3.63% -6.44% -3.55% -2.81% -2.97% -7.91% -4.50% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 477.17 480.23 494.13 526.94 567.24 550.13 552.71 -9.35%
EPS -17.32 -30.95 -17.53 -14.80 -16.84 -43.49 -24.87 -21.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.8774 -0.8303 -0.6702 -0.6145 -1.1143 -1.053 -0.8356 3.31%
Adjusted Per Share Value based on latest NOSH - 1,498,463
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 119.79 120.68 124.17 132.41 142.53 138.22 138.90 -9.42%
EPS -4.35 -7.78 -4.41 -3.72 -4.23 -10.93 -6.25 -21.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.2203 -0.2087 -0.1684 -0.1544 -0.28 -0.2646 -0.21 3.25%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 0.19 0.17 0.16 0.15 0.20 0.29 0.22 -
P/RPS 0.04 0.04 0.03 0.03 0.04 0.05 0.04 0.00%
P/EPS -1.10 -0.55 -0.91 -1.01 -1.19 -0.67 -0.88 16.08%
EY -91.16 -182.01 -109.58 -98.67 -84.20 -149.98 -113.03 -13.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 23/10/02 25/07/02 29/03/02 -
Price 0.17 0.17 0.14 0.13 0.14 0.20 0.20 -
P/RPS 0.04 0.04 0.03 0.02 0.02 0.04 0.04 0.00%
P/EPS -0.98 -0.55 -0.80 -0.88 -0.83 -0.46 -0.80 14.52%
EY -101.88 -182.01 -125.24 -113.85 -120.29 -217.47 -124.33 -12.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment