[BJLAND] QoQ Quarter Result on 31-Dec-2023 [#2]

Announcement Date
26-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- -307.47%
YoY- -190.64%
Quarter Report
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 1,687,150 2,008,734 1,944,009 1,935,899 1,691,878 1,707,994 1,750,237 -2.41%
PBT -21,737 115,582 90,016 59,426 155,915 96,364 -145,419 -71.73%
Tax -44,067 -41,287 -47,174 -41,456 -34,936 -42,140 -57,333 -16.05%
NP -65,804 74,295 42,842 17,970 120,979 54,224 -202,752 -52.67%
-
NP to SH -76,484 36,865 51,908 4,049 84,386 8,452 -133,435 -30.92%
-
Tax Rate - 35.72% 52.41% 69.76% 22.41% 43.73% - -
Total Cost 1,752,954 1,934,439 1,901,167 1,917,929 1,570,899 1,653,770 1,952,989 -6.93%
-
Net Worth 3,883,294 3,936,400 3,936,400 3,788,784 3,788,784 3,690,375 3,641,170 4.37%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 3,883,294 3,936,400 3,936,400 3,788,784 3,788,784 3,690,375 3,641,170 4.37%
NOSH 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 0.00%
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 -3.90% 3.70% 2.20% 0.93% 7.15% 3.17% -11.58% -
ROE -1.97% 0.94% 1.32% 0.11% 2.23% 0.23% -3.66% -
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 34.32 40.82 39.51 39.34 34.38 34.71 35.57 -2.35%
EPS -1.56 0.75 1.05 0.08 1.71 0.17 -2.71 -30.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.80 0.80 0.77 0.77 0.75 0.74 4.44%
Adjusted Per Share Value based on latest NOSH - 5,000,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 33.74 40.17 38.88 38.72 33.84 34.16 35.00 -2.40%
EPS -1.53 0.74 1.04 0.08 1.69 0.17 -2.67 -30.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7767 0.7873 0.7873 0.7578 0.7578 0.7381 0.7282 4.38%
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 0.28 0.29 0.27 0.27 0.265 0.26 0.21 -
P/RPS 0.82 0.71 0.68 0.69 0.77 0.75 0.59 24.46%
P/EPS -18.00 38.71 25.59 328.11 15.45 151.36 -7.74 75.26%
EY -5.56 2.58 3.91 0.30 6.47 0.66 -12.91 -42.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.34 0.35 0.34 0.35 0.28 15.99%
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 26/02/24 28/11/23 29/08/23 25/05/23 23/02/23 24/11/22 25/08/22 -
Price 0.395 0.27 0.275 0.26 0.28 0.225 0.23 -
P/RPS 1.15 0.66 0.70 0.66 0.81 0.65 0.65 46.12%
P/EPS -25.39 36.04 26.07 315.96 16.33 130.99 -8.48 107.32%
EY -3.94 2.77 3.84 0.32 6.12 0.76 -11.79 -51.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.34 0.34 0.34 0.36 0.30 0.31 37.41%

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