[BJCORP] QoQ Cumulative Quarter Result on 30-Sep-2023 [#1]

Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- 113.44%
YoY- 196.05%
Quarter Report
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 4,799,255 2,567,320 9,635,592 7,078,229 4,578,347 2,243,190 8,210,201 -30.02%
PBT -12,855 101,989 273,172 281,867 199,668 107,587 225,207 -
Tax -106,653 -60,871 -257,136 -179,150 -119,394 -69,590 -199,768 -34.11%
NP -119,508 41,118 16,036 102,717 80,274 37,997 25,439 -
-
NP to SH -100,549 15,767 -117,298 -37,965 -41,220 -16,415 54,443 -
-
Tax Rate - 59.68% 94.13% 63.56% 59.80% 64.68% 88.70% -
Total Cost 4,918,763 2,526,202 9,619,556 6,975,512 4,498,073 2,205,193 8,184,762 -28.71%
-
Net Worth 5,892,246 5,918,721 6,199,581 6,257,094 6,274,767 6,160,138 6,125,377 -2.54%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - 80,405 - - - - - -
Div Payout % - 509.96% - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 5,892,246 5,918,721 6,199,581 6,257,094 6,274,767 6,160,138 6,125,377 -2.54%
NOSH 5,962,550 5,962,550 5,962,550 5,962,550 5,962,550 5,644,771 5,859,922 1.16%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -2.49% 1.60% 0.17% 1.45% 1.75% 1.69% 0.31% -
ROE -1.71% 0.27% -1.89% -0.61% -0.66% -0.27% 0.89% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 86.23 45.98 172.57 126.77 81.33 39.74 145.44 -29.35%
EPS -1.80 0.28 -2.09 -0.67 -0.73 -0.29 0.98 -
DPS 0.00 1.44 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0587 1.06 1.1103 1.1206 1.1147 1.0913 1.0851 -1.62%
Adjusted Per Share Value based on latest NOSH - 5,962,550
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 80.49 43.06 161.60 118.71 76.79 37.62 137.70 -30.02%
EPS -1.69 0.26 -1.97 -0.64 -0.69 -0.28 0.91 -
DPS 0.00 1.35 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9882 0.9926 1.0398 1.0494 1.0524 1.0331 1.0273 -2.54%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.29 0.295 0.30 0.305 0.30 0.235 0.235 -
P/RPS 0.34 0.64 0.17 0.24 0.37 0.59 0.16 65.06%
P/EPS -16.05 104.47 -14.28 -44.86 -40.97 -80.81 24.37 -
EY -6.23 0.96 -7.00 -2.23 -2.44 -1.24 4.10 -
DY 0.00 4.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.27 0.27 0.27 0.22 0.22 14.58%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 29/11/23 29/08/23 30/05/23 28/02/23 30/11/22 30/08/22 -
Price 0.29 0.30 0.295 0.28 0.31 0.25 0.24 -
P/RPS 0.34 0.65 0.17 0.22 0.38 0.63 0.17 58.53%
P/EPS -16.05 106.24 -14.04 -41.18 -42.33 -85.97 24.88 -
EY -6.23 0.94 -7.12 -2.43 -2.36 -1.16 4.02 -
DY 0.00 4.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.27 0.25 0.28 0.23 0.22 14.58%

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