[BJCORP] QoQ TTM Result on 30-Apr-2016 [#4]

Announcement Date
29-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
30-Apr-2016 [#4]
Profit Trend
QoQ- -116.31%
YoY- -120.27%
Quarter Report
View:
Show?
TTM Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 9,386,879 9,333,803 9,133,425 9,044,834 8,883,496 8,925,746 9,244,664 1.01%
PBT 97,857 132,425 12,873 125,100 268,168 1,278,949 1,417,968 -83.03%
Tax -416,334 -446,336 -449,568 -413,150 -338,130 -339,888 -347,974 12.64%
NP -318,477 -313,911 -436,695 -288,050 -69,962 939,061 1,069,994 -
-
NP to SH -232,195 -239,261 -293,508 -174,698 -80,762 878,826 909,646 -
-
Tax Rate 425.45% 337.05% 3,492.33% 330.26% 126.09% 26.58% 24.54% -
Total Cost 9,705,356 9,647,714 9,570,120 9,332,884 8,953,458 7,986,685 8,174,670 12.06%
-
Net Worth 7,108,154 8,484,150 8,530,283 7,693,278 6,772,670 7,964,093 7,539,274 -3.83%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div 111,759 111,759 111,759 111,759 50,361 50,361 50,361 69.72%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 5.73% 5.54% -
Equity
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 7,108,154 8,484,150 8,530,283 7,693,278 6,772,670 7,964,093 7,539,274 -3.83%
NOSH 4,923,591 4,923,591 5,646,576 5,174,039 4,275,675 4,949,716 4,717,058 2.88%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin -3.39% -3.36% -4.78% -3.18% -0.79% 10.52% 11.57% -
ROE -3.27% -2.82% -3.44% -2.27% -1.19% 11.03% 12.07% -
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 200.35 170.28 161.75 174.81 207.77 180.33 195.98 1.47%
EPS -4.96 -4.36 -5.20 -3.38 -1.89 17.76 19.28 -
DPS 2.39 2.04 1.98 2.16 1.18 1.02 1.07 70.45%
NAPS 1.5171 1.5478 1.5107 1.4869 1.584 1.609 1.5983 -3.40%
Adjusted Per Share Value based on latest NOSH - 5,174,039
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 157.43 156.54 153.18 151.69 148.99 149.70 155.05 1.01%
EPS -3.89 -4.01 -4.92 -2.93 -1.35 14.74 15.26 -
DPS 1.87 1.87 1.87 1.87 0.84 0.84 0.84 70.08%
NAPS 1.1921 1.4229 1.4306 1.2903 1.1359 1.3357 1.2644 -3.83%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 0.38 0.325 0.35 0.385 0.365 0.415 0.39 -
P/RPS 0.19 0.19 0.22 0.22 0.18 0.23 0.20 -3.34%
P/EPS -7.67 -7.45 -6.73 -11.40 -19.32 2.34 2.02 -
EY -13.04 -13.43 -14.85 -8.77 -5.17 42.78 49.45 -
DY 6.28 6.27 5.65 5.61 3.23 2.45 2.74 73.39%
P/NAPS 0.25 0.21 0.23 0.26 0.23 0.26 0.24 2.74%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 30/03/17 29/12/16 30/09/16 29/06/16 29/03/16 29/12/15 29/09/15 -
Price 0.39 0.335 0.335 0.36 0.405 0.385 0.36 -
P/RPS 0.19 0.20 0.21 0.21 0.19 0.21 0.18 3.65%
P/EPS -7.87 -7.67 -6.44 -10.66 -21.44 2.17 1.87 -
EY -12.71 -13.03 -15.52 -9.38 -4.66 46.12 53.57 -
DY 6.12 6.09 5.91 6.00 2.91 2.64 2.97 61.57%
P/NAPS 0.26 0.22 0.22 0.24 0.26 0.24 0.23 8.47%

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