[BJCORP] YoY Cumulative Quarter Result on 31-Mar-2022 [#3]

Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- -86.06%
YoY- 102.96%
Quarter Report
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 CAGR
Revenue 7,078,229 5,863,406 5,705,205 6,129,343 0 6,143,231 6,555,859 1.49%
PBT 281,867 241,926 18,597 522,039 0 232,497 -84,860 -
Tax -179,150 -168,610 -155,999 -211,748 0 -202,254 -195,776 -1.70%
NP 102,717 73,316 -137,402 310,291 0 30,243 -280,636 -
-
NP to SH -37,965 5,814 -196,224 223,874 0 -98,880 -281,883 -32.17%
-
Tax Rate 63.56% 69.69% 838.84% 40.56% - 86.99% - -
Total Cost 6,975,512 5,790,090 5,842,607 5,819,052 0 6,112,988 6,836,495 0.39%
-
Net Worth 6,257,094 6,569,985 6,723,821 7,638,786 0 7,206,384 7,463,400 -3.35%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 CAGR
Net Worth 6,257,094 6,569,985 6,723,821 7,638,786 0 7,206,384 7,463,400 -3.35%
NOSH 5,962,550 5,706,836 5,255,477 5,214,924 5,214,924 4,923,591 4,923,591 3.77%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 CAGR
NP Margin 1.45% 1.25% -2.41% 5.06% 0.00% 0.49% -4.28% -
ROE -0.61% 0.09% -2.92% 2.93% 0.00% -1.37% -3.78% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 CAGR
RPS 126.77 102.80 99.93 103.98 0.00 109.27 116.58 1.63%
EPS -0.67 0.12 -3.40 3.86 0.00 -1.66 -4.87 -31.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1206 1.1519 1.1777 1.2959 0.00 1.2818 1.3272 -3.22%
Adjusted Per Share Value based on latest NOSH - 5,706,836
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 CAGR
RPS 118.71 98.34 95.68 102.80 0.00 103.03 109.95 1.49%
EPS -0.64 0.10 -3.29 3.75 0.00 -1.66 -4.73 -32.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0494 1.1019 1.1277 1.2811 0.00 1.2086 1.2517 -3.35%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 31/01/19 30/01/18 -
Price 0.305 0.235 0.455 0.22 0.27 0.275 0.34 -
P/RPS 0.24 0.23 0.46 0.21 0.00 0.25 0.29 -3.59%
P/EPS -44.86 230.54 -13.24 5.79 0.00 -15.64 -6.78 44.17%
EY -2.23 0.43 -7.55 17.26 0.00 -6.40 -14.74 -30.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.20 0.39 0.17 0.00 0.21 0.26 0.73%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 CAGR
Date 30/05/23 30/05/22 27/05/21 15/06/20 - 28/03/19 30/03/18 -
Price 0.28 0.235 0.295 0.185 0.00 0.27 0.315 -
P/RPS 0.22 0.23 0.30 0.18 0.00 0.25 0.27 -3.88%
P/EPS -41.18 230.54 -8.58 4.87 0.00 -15.35 -6.28 43.92%
EY -2.43 0.43 -11.65 20.53 0.00 -6.51 -15.91 -30.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.20 0.25 0.14 0.00 0.21 0.24 0.79%

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