[BJCORP] YoY Cumulative Quarter Result on 30-Apr-2017 [#4]

Announcement Date
29-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
30-Apr-2017 [#4]
Profit Trend
QoQ- 2.37%
YoY- 178.97%
Quarter Report
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Revenue 7,460,097 6,988,362 9,782,153 9,138,002 9,016,774 9,514,106 8,729,027 -2.16%
PBT -189,507 141,236 429,075 626,167 293,737 1,388,189 523,866 -
Tax -220,217 -242,243 -303,357 -326,482 -410,826 -359,477 -395,967 -7.85%
NP -409,724 -101,007 125,718 299,685 -117,089 1,028,712 127,899 -
-
NP to SH -438,798 -121,932 -112,183 139,952 -177,223 831,667 -148,920 16.26%
-
Tax Rate - 171.52% 70.70% 52.14% 139.86% 25.90% 75.59% -
Total Cost 7,869,821 7,089,369 9,656,435 8,838,317 9,133,863 8,485,394 8,601,128 -1.23%
-
Net Worth 6,534,844 7,195,752 7,055,764 7,878,971 7,768,825 7,762,061 6,944,935 -0.84%
Dividend
30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Div - 61,322 - - - 49,217 55,702 -
Div Payout % - 0.00% - - - 5.92% 0.00% -
Equity
30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Net Worth 6,534,844 7,195,752 7,055,764 7,878,971 7,768,825 7,762,061 6,944,935 -0.84%
NOSH 5,333,493 5,214,924 5,214,924 4,923,591 5,510,977 4,921,730 5,570,208 -0.60%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
NP Margin -5.49% -1.45% 1.29% 3.28% -1.30% 10.81% 1.47% -
ROE -6.71% -1.69% -1.59% 1.78% -2.28% 10.71% -2.14% -
Per Share
30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 130.67 123.08 171.54 162.50 163.61 193.31 156.71 -2.50%
EPS -7.67 -1.99 -1.81 2.76 -3.22 16.91 -2.65 15.97%
DPS 0.00 1.08 0.00 0.00 0.00 1.00 1.00 -
NAPS 1.1446 1.2673 1.2373 1.4011 1.4097 1.5771 1.2468 -1.18%
Adjusted Per Share Value based on latest NOSH - 4,923,591
30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 125.12 117.20 164.06 153.26 151.22 159.56 146.40 -2.16%
EPS -7.36 -2.04 -1.88 2.35 -2.97 13.95 -2.50 16.24%
DPS 0.00 1.03 0.00 0.00 0.00 0.83 0.93 -
NAPS 1.096 1.2068 1.1833 1.3214 1.3029 1.3018 1.1648 -0.84%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 30/06/21 30/06/20 28/06/19 28/04/17 29/04/16 30/04/15 30/04/14 -
Price 0.265 0.19 0.26 0.35 0.385 0.435 0.50 -
P/RPS 0.20 0.15 0.15 0.22 0.24 0.23 0.32 -6.34%
P/EPS -3.45 -8.85 -13.22 14.06 -11.97 2.57 -18.70 -20.99%
EY -29.00 -11.30 -7.57 7.11 -8.35 38.85 -5.35 26.57%
DY 0.00 5.68 0.00 0.00 0.00 2.30 2.00 -
P/NAPS 0.23 0.15 0.21 0.25 0.27 0.28 0.40 -7.42%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 29/09/21 28/08/20 28/08/19 29/06/17 29/06/16 30/06/15 30/06/14 -
Price 0.255 0.20 0.26 0.345 0.36 0.41 0.525 -
P/RPS 0.20 0.16 0.15 0.21 0.22 0.21 0.34 -7.13%
P/EPS -3.32 -9.31 -13.22 13.86 -11.19 2.43 -19.64 -21.95%
EY -30.14 -10.74 -7.57 7.21 -8.93 41.21 -5.09 28.14%
DY 0.00 5.40 0.00 0.00 0.00 2.44 1.90 -
P/NAPS 0.22 0.16 0.21 0.25 0.26 0.26 0.42 -8.62%

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