[BJCORP] QoQ Cumulative Quarter Result on 31-Jul-2003 [#1]

Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- 86.02%
YoY- -2.76%
Quarter Report
View:
Show?
Cumulative Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 5,586,876 4,723,270 3,695,929 1,785,624 7,195,638 5,552,627 3,947,568 26.08%
PBT 188,743 164,795 73,821 24,609 -160,822 112,332 147,424 17.92%
Tax -358,074 -321,353 -200,467 -89,423 -302,806 -309,359 -258,298 24.35%
NP -169,331 -156,558 -126,646 -64,814 -463,628 -197,027 -110,874 32.65%
-
NP to SH -169,331 -156,558 -126,646 -64,814 -463,628 -197,027 -110,874 32.65%
-
Tax Rate 189.72% 195.00% 271.56% 363.38% - 275.40% 175.21% -
Total Cost 5,756,207 4,879,828 3,822,575 1,850,438 7,659,266 5,749,654 4,058,442 26.26%
-
Net Worth -1,263,484 -1,316,435 -1,405,246 -1,313,344 -1,244,105 -1,004,163 -920,703 23.51%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth -1,263,484 -1,316,435 -1,405,246 -1,313,344 -1,244,105 -1,004,163 -920,703 23.51%
NOSH 1,498,262 1,498,162 1,498,769 1,496,859 1,498,380 1,498,304 1,498,297 -0.00%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin -3.03% -3.31% -3.43% -3.63% -6.44% -3.55% -2.81% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 372.89 315.27 246.60 119.29 480.23 370.59 263.47 26.08%
EPS -11.30 -10.45 -8.45 -4.33 -30.95 -13.15 -7.40 32.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.8433 -0.8787 -0.9376 -0.8774 -0.8303 -0.6702 -0.6145 23.51%
Adjusted Per Share Value based on latest NOSH - 1,496,859
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 93.70 79.22 61.99 29.95 120.68 93.13 66.21 26.07%
EPS -2.84 -2.63 -2.12 -1.09 -7.78 -3.30 -1.86 32.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.2119 -0.2208 -0.2357 -0.2203 -0.2087 -0.1684 -0.1544 23.52%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 0.14 0.14 0.17 0.19 0.17 0.16 0.15 -
P/RPS 0.04 0.04 0.07 0.16 0.04 0.04 0.06 -23.70%
P/EPS -1.24 -1.34 -2.01 -4.39 -0.55 -1.22 -2.03 -28.02%
EY -80.73 -74.64 -49.71 -22.79 -182.01 -82.19 -49.33 38.91%
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
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/06/04 30/03/04 30/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.10 0.14 0.14 0.17 0.17 0.14 0.13 -
P/RPS 0.03 0.04 0.06 0.14 0.04 0.04 0.05 -28.88%
P/EPS -0.88 -1.34 -1.66 -3.93 -0.55 -1.06 -1.76 -37.03%
EY -113.02 -74.64 -60.36 -25.47 -182.01 -93.93 -56.92 58.04%
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