[BJCORP] YoY TTM Result on 31-Jan-2013 [#3]

Announcement Date
27-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- -25.02%
YoY- -89.64%
Quarter Report
View:
Show?
TTM Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 8,883,496 9,745,354 8,212,577 7,148,018 7,165,705 7,129,419 6,400,487 5.61%
PBT 268,168 1,653,986 759,630 592,623 954,840 910,410 272,057 -0.23%
Tax -338,130 -394,110 -373,663 -285,589 -256,976 -211,144 -213,679 7.94%
NP -69,962 1,259,876 385,967 307,034 697,864 699,266 58,378 -
-
NP to SH -80,762 886,314 120,831 42,711 412,436 388,320 -178,383 -12.36%
-
Tax Rate 126.09% 23.83% 49.19% 48.19% 26.91% 23.19% 78.54% -
Total Cost 8,953,458 8,485,478 7,826,610 6,840,984 6,467,841 6,430,153 6,342,109 5.91%
-
Net Worth 6,772,670 8,308,847 5,155,772 1,292,835 6,307,147 6,113,071 5,849,904 2.47%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 50,361 51,322 45,292 43,573 87,436 42,503 38,875 4.40%
Div Payout % 0.00% 5.79% 37.48% 102.02% 21.20% 10.95% 0.00% -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 6,772,670 8,308,847 5,155,772 1,292,835 6,307,147 6,113,071 5,849,904 2.47%
NOSH 4,275,675 4,966,435 3,895,853 1,028,999 4,365,714 4,387,162 4,169,865 0.41%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin -0.79% 12.93% 4.70% 4.30% 9.74% 9.81% 0.91% -
ROE -1.19% 10.67% 2.34% 3.30% 6.54% 6.35% -3.05% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 207.77 196.22 210.80 694.66 164.14 162.51 153.49 5.17%
EPS -1.89 17.85 3.10 4.15 9.45 8.85 -4.28 -12.73%
DPS 1.18 1.03 1.16 4.23 2.00 0.97 0.93 4.04%
NAPS 1.584 1.673 1.3234 1.2564 1.4447 1.3934 1.4029 2.04%
Adjusted Per Share Value based on latest NOSH - 1,028,999
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 151.89 166.63 140.42 122.22 122.52 121.90 109.44 5.61%
EPS -1.38 15.15 2.07 0.73 7.05 6.64 -3.05 -12.37%
DPS 0.86 0.88 0.77 0.75 1.50 0.73 0.66 4.50%
NAPS 1.158 1.4207 0.8815 0.2211 1.0784 1.0452 1.0002 2.47%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.365 0.405 0.51 0.535 0.95 1.09 1.23 -
P/RPS 0.18 0.21 0.24 0.08 0.58 0.67 0.80 -22.00%
P/EPS -19.32 2.27 16.44 12.89 10.06 12.31 -28.75 -6.40%
EY -5.17 44.06 6.08 7.76 9.94 8.12 -3.48 6.81%
DY 3.23 2.55 2.28 7.92 2.11 0.89 0.76 27.25%
P/NAPS 0.23 0.24 0.39 0.43 0.66 0.78 0.88 -20.03%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/03/16 27/03/15 26/03/14 27/03/13 29/03/12 30/03/11 31/03/10 -
Price 0.405 0.44 0.525 0.515 0.93 1.09 1.75 -
P/RPS 0.19 0.22 0.25 0.07 0.57 0.67 1.14 -25.80%
P/EPS -21.44 2.47 16.93 12.41 9.84 12.31 -40.91 -10.20%
EY -4.66 40.56 5.91 8.06 10.16 8.12 -2.44 11.38%
DY 2.91 2.35 2.21 8.22 2.15 0.89 0.53 32.80%
P/NAPS 0.26 0.26 0.40 0.41 0.64 0.78 1.25 -23.01%

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