[BJCORP] YoY TTM Result on 31-Jul-2014 [#1]

Announcement Date
29-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jul-2014 [#1]
Profit Trend
QoQ- -28.15%
YoY- -294.94%
Quarter Report
View:
Show?
TTM Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 9,112,276 9,133,425 9,244,664 9,098,789 7,606,584 7,119,223 7,157,676 4.10%
PBT 616,812 12,873 1,417,968 430,339 691,735 629,838 1,026,869 -8.13%
Tax -280,898 -449,568 -347,974 -387,139 -306,971 -290,186 -242,353 2.48%
NP 335,914 -436,695 1,069,994 43,200 384,764 339,652 784,516 -13.17%
-
NP to SH 159,233 -293,508 909,646 -205,573 105,457 59,725 493,203 -17.15%
-
Tax Rate 45.54% 3,492.33% 24.54% 89.96% 44.38% 46.07% 23.60% -
Total Cost 8,776,362 9,570,120 8,174,670 9,055,589 7,221,820 6,779,571 6,373,160 5.47%
-
Net Worth 7,816,550 8,530,283 7,539,274 4,508,858 6,169,856 5,603,955 6,362,025 3.48%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div - 111,759 50,361 51,322 45,292 43,573 87,436 -
Div Payout % - 0.00% 5.54% 0.00% 42.95% 72.96% 17.73% -
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 7,816,550 8,530,283 7,539,274 4,508,858 6,169,856 5,603,955 6,362,025 3.48%
NOSH 4,923,591 5,646,576 4,717,058 3,450,833 4,728,584 4,447,936 4,371,324 2.00%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 3.69% -4.78% 11.57% 0.47% 5.06% 4.77% 10.96% -
ROE 2.04% -3.44% 12.07% -4.56% 1.71% 1.07% 7.75% -
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 162.04 161.75 195.98 263.67 160.86 160.06 163.74 -0.17%
EPS 2.83 -5.20 19.28 -5.96 2.23 1.34 11.28 -20.56%
DPS 0.00 1.98 1.07 1.49 0.96 0.98 2.00 -
NAPS 1.39 1.5107 1.5983 1.3066 1.3048 1.2599 1.4554 -0.76%
Adjusted Per Share Value based on latest NOSH - 3,450,833
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 152.83 153.18 155.05 152.60 127.57 119.40 120.04 4.10%
EPS 2.67 -4.92 15.26 -3.45 1.77 1.00 8.27 -17.15%
DPS 0.00 1.87 0.84 0.86 0.76 0.73 1.47 -
NAPS 1.3109 1.4306 1.2644 0.7562 1.0348 0.9399 1.067 3.48%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 0.33 0.35 0.39 0.505 0.58 0.73 1.19 -
P/RPS 0.20 0.22 0.20 0.19 0.36 0.46 0.73 -19.39%
P/EPS 11.65 -6.73 2.02 -8.48 26.01 54.37 10.55 1.66%
EY 8.58 -14.85 49.45 -11.80 3.85 1.84 9.48 -1.64%
DY 0.00 5.65 2.74 2.95 1.65 1.34 1.68 -
P/NAPS 0.24 0.23 0.24 0.39 0.44 0.58 0.82 -18.50%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 28/09/17 30/09/16 29/09/15 29/09/14 30/09/13 26/09/12 29/09/11 -
Price 0.355 0.335 0.36 0.585 0.585 0.64 0.96 -
P/RPS 0.22 0.21 0.18 0.22 0.36 0.40 0.59 -15.14%
P/EPS 12.54 -6.44 1.87 -9.82 26.23 47.66 8.51 6.66%
EY 7.98 -15.52 53.57 -10.18 3.81 2.10 11.75 -6.23%
DY 0.00 5.91 2.97 2.54 1.64 1.53 2.08 -
P/NAPS 0.26 0.22 0.23 0.45 0.45 0.51 0.66 -14.36%

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