[BJCORP] QoQ TTM Result on 30-Jun-2020 [#4]

Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- -207.46%
YoY- 17.19%
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 6,564,224 6,718,746 6,860,940 6,988,362 7,548,696 7,792,804 7,720,773 -10.24%
PBT -362,206 204,037 106,498 141,236 474,093 180,535 281,247 -
Tax -186,494 -224,495 -227,362 -242,243 -235,702 -218,517 -223,141 -11.26%
NP -548,700 -20,458 -120,864 -101,007 238,391 -37,982 58,106 -
-
NP to SH -542,030 -41,944 -126,659 -121,932 113,469 -201,950 -130,425 158.26%
-
Tax Rate - 110.03% 213.49% 171.52% 49.72% 121.04% 79.34% -
Total Cost 7,112,924 6,739,204 6,981,804 7,089,369 7,310,305 7,830,786 7,662,667 -4.83%
-
Net Worth 6,723,821 6,942,997 7,018,142 7,195,752 7,638,786 7,113,641 7,199,376 -4.44%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 61,322 61,322 61,322 61,322 - - - -
Div Payout % 0.00% 0.00% 0.00% 0.00% - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 6,723,821 6,942,997 7,018,142 7,195,752 7,638,786 7,113,641 7,199,376 -4.44%
NOSH 5,255,477 5,255,477 5,214,924 5,214,924 5,214,924 5,214,924 5,214,924 0.51%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin -8.36% -0.30% -1.76% -1.45% 3.16% -0.49% 0.75% -
ROE -8.06% -0.60% -1.80% -1.69% 1.49% -2.84% -1.81% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 114.97 117.55 122.03 123.08 128.06 131.80 130.58 -8.13%
EPS -9.49 -0.73 -2.25 -2.15 1.92 -3.42 -2.21 163.95%
DPS 1.08 1.07 1.09 1.08 0.00 0.00 0.00 -
NAPS 1.1777 1.2147 1.2483 1.2673 1.2959 1.2031 1.2176 -2.19%
Adjusted Per Share Value based on latest NOSH - 5,214,924
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 110.09 112.68 115.07 117.20 126.60 130.70 129.49 -10.24%
EPS -9.09 -0.70 -2.12 -2.04 1.90 -3.39 -2.19 158.04%
DPS 1.03 1.03 1.03 1.03 0.00 0.00 0.00 -
NAPS 1.1277 1.1644 1.177 1.2068 1.2811 1.1931 1.2074 -4.44%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.455 0.19 0.18 0.19 0.22 0.25 0.245 -
P/RPS 0.40 0.16 0.15 0.15 0.17 0.19 0.19 64.18%
P/EPS -4.79 -25.89 -7.99 -8.85 11.43 -7.32 -11.11 -42.89%
EY -20.87 -3.86 -12.52 -11.30 8.75 -13.66 -9.00 75.10%
DY 2.37 5.65 6.06 5.68 0.00 0.00 0.00 -
P/NAPS 0.39 0.16 0.14 0.15 0.17 0.21 0.20 56.01%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/05/21 25/02/21 26/11/20 28/08/20 15/06/20 26/02/20 28/11/19 -
Price 0.295 0.18 0.185 0.20 0.185 0.235 0.24 -
P/RPS 0.26 0.15 0.15 0.16 0.14 0.18 0.18 27.75%
P/EPS -3.11 -24.53 -8.21 -9.31 9.61 -6.88 -10.88 -56.57%
EY -32.18 -4.08 -12.18 -10.74 10.41 -14.53 -9.19 130.41%
DY 3.66 5.96 5.90 5.40 0.00 0.00 0.00 -
P/NAPS 0.25 0.15 0.15 0.16 0.14 0.20 0.20 16.02%

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