[BJCORP] QoQ TTM 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- 27.44%
YoY- -187.44%
Quarter Report
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 9,856,500 9,959,722 9,635,592 9,425,024 9,346,693 9,067,236 8,210,201 12.91%
PBT 60,649 267,574 273,172 265,148 276,387 415,964 225,207 -58.19%
Tax -244,395 -248,417 -257,136 -210,308 -229,464 -255,843 -199,768 14.34%
NP -183,746 19,157 16,036 54,840 46,923 160,121 25,439 -
-
NP to SH -176,627 -85,116 -117,298 10,664 -28,477 97,339 54,443 -
-
Tax Rate 402.97% 92.84% 94.13% 79.32% 83.02% 61.51% 88.70% -
Total Cost 10,040,246 9,940,565 9,619,556 9,370,184 9,299,770 8,907,115 8,184,762 14.55%
-
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 80,405 - - - - - -
Div Payout % 0.00% 0.00% - - - - - -
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 -1.86% 0.19% 0.17% 0.58% 0.50% 1.77% 0.31% -
ROE -3.00% -1.44% -1.89% 0.17% -0.45% 1.58% 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 177.10 178.37 172.57 168.80 166.04 160.63 145.44 13.99%
EPS -3.17 -1.52 -2.10 0.19 -0.51 1.72 0.96 -
DPS 1.44 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 165.31 167.04 161.60 158.07 156.76 152.07 137.70 12.91%
EPS -2.96 -1.43 -1.97 0.18 -0.48 1.63 0.91 -
DPS 1.35 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 0.16 0.17 0.17 0.18 0.18 0.15 0.16 0.00%
P/EPS -9.14 -19.35 -14.28 159.70 -59.30 13.63 24.37 -
EY -10.94 -5.17 -7.00 0.63 -1.69 7.34 4.10 -
DY 4.97 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 0.16 0.17 0.17 0.17 0.19 0.16 0.17 -3.95%
P/EPS -9.14 -19.68 -14.04 146.61 -61.28 14.50 24.88 -
EY -10.94 -5.08 -7.12 0.68 -1.63 6.90 4.02 -
DY 4.97 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