[BJCORP] QoQ Quarter Result on 2022-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 2,557,363 2,499,882 2,335,157 2,243,190 2,346,795 2,421,551 2,055,700 15.72% QoQ % 2.30% 7.05% 4.10% -4.41% -3.09% 17.80% - Horiz. % 124.40% 121.61% 113.59% 109.12% 114.16% 117.80% 100.00%
PBT -8,695 82,199 92,081 107,587 -16,719 93,438 231,658 - QoQ % -110.58% -10.73% -14.41% 743.50% -117.89% -59.67% - Horiz. % -3.75% 35.48% 39.75% 46.44% -7.22% 40.33% 100.00%
Tax -77,986 -59,756 -49,804 -69,590 -31,158 -78,912 -76,183 1.58% QoQ % -30.51% -19.98% 28.43% -123.35% 60.52% -3.58% - Horiz. % 102.37% 78.44% 65.37% 91.35% 40.90% 103.58% 100.00%
NP -86,681 22,443 42,277 37,997 -47,877 14,526 155,475 - QoQ % -486.23% -46.91% 11.26% 179.36% -429.60% -90.66% - Horiz. % -55.75% 14.44% 27.19% 24.44% -30.79% 9.34% 100.00%
NP to SH -79,333 3,255 -24,805 -16,415 48,629 -35,886 101,011 - QoQ % -2,537.27% 113.12% -51.11% -133.76% 235.51% -135.53% - Horiz. % -78.54% 3.22% -24.56% -16.25% 48.14% -35.53% 100.00%
Tax Rate - % 72.70 % 54.09 % 64.68 % - % 84.45 % 32.89 % - QoQ % 0.00% 34.41% -16.37% 0.00% 0.00% 156.76% - Horiz. % 0.00% 221.04% 164.46% 196.66% 0.00% 256.76% 100.00%
Total Cost 2,644,044 2,477,439 2,292,880 2,205,193 2,394,672 2,407,025 1,900,225 24.71% QoQ % 6.72% 8.05% 3.98% -7.91% -0.51% 26.67% - Horiz. % 139.14% 130.38% 120.66% 116.05% 126.02% 126.67% 100.00%
Net Worth 6,199,581 6,257,094 6,274,767 6,160,138 6,125,377 6,569,985 6,589,113 -3.99% QoQ % -0.92% -0.28% 1.86% 0.57% -6.77% -0.29% - Horiz. % 94.09% 94.96% 95.23% 93.49% 92.96% 99.71% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 6,199,581 6,257,094 6,274,767 6,160,138 6,125,377 6,569,985 6,589,113 -3.99% QoQ % -0.92% -0.28% 1.86% 0.57% -6.77% -0.29% - Horiz. % 94.09% 94.96% 95.23% 93.49% 92.96% 99.71% 100.00%
NOSH 5,583,700 5,583,700 5,629,109 5,644,771 5,644,989 5,703,607 5,706,836 -1.45% QoQ % 0.00% -0.81% -0.28% -0.00% -1.03% -0.06% - Horiz. % 97.84% 97.84% 98.64% 98.91% 98.92% 99.94% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -3.39 % 0.90 % 1.81 % 1.69 % -2.04 % 0.60 % 7.56 % - QoQ % -476.67% -50.28% 7.10% 182.84% -440.00% -92.06% - Horiz. % -44.84% 11.90% 23.94% 22.35% -26.98% 7.94% 100.00%
ROE -1.28 % 0.05 % -0.40 % -0.27 % 0.79 % -0.55 % 1.53 % - QoQ % -2,660.00% 112.50% -48.15% -134.18% 243.64% -135.95% - Horiz. % -83.66% 3.27% -26.14% -17.65% 51.63% -35.95% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 45.80 44.77 41.48 39.74 41.57 42.46 36.02 17.42% QoQ % 2.30% 7.93% 4.38% -4.40% -2.10% 17.88% - Horiz. % 127.15% 124.29% 115.16% 110.33% 115.41% 117.88% 100.00%
EPS -1.42 0.06 -0.44 -0.29 0.86 -0.62 1.77 - QoQ % -2,466.67% 113.64% -51.72% -133.72% 238.71% -135.03% - Horiz. % -80.23% 3.39% -24.86% -16.38% 48.59% -35.03% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.1103 1.1206 1.1147 1.0913 1.0851 1.1519 1.1546 -2.58% QoQ % -0.92% 0.53% 2.14% 0.57% -5.80% -0.23% - Horiz. % 96.16% 97.06% 96.54% 94.52% 93.98% 99.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,962,550 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 42.89 41.93 39.16 37.62 39.36 40.61 34.48 15.71% QoQ % 2.29% 7.07% 4.09% -4.42% -3.08% 17.78% - Horiz. % 124.39% 121.61% 113.57% 109.11% 114.15% 117.78% 100.00%
EPS -1.33 0.05 -0.42 -0.28 0.82 -0.60 1.69 - QoQ % -2,760.00% 111.90% -50.00% -134.15% 236.67% -135.50% - Horiz. % -78.70% 2.96% -24.85% -16.57% 48.52% -35.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.0398 1.0494 1.0524 1.0331 1.0273 1.1019 1.1051 -3.99% QoQ % -0.91% -0.29% 1.87% 0.56% -6.77% -0.29% - Horiz. % 94.09% 94.96% 95.23% 93.48% 92.96% 99.71% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.3000 0.3050 0.3000 0.2350 0.2350 0.2350 0.2500 -
P/RPS 0.66 0.68 0.72 0.59 0.57 0.55 0.69 -2.93% QoQ % -2.94% -5.56% 22.03% 3.51% 3.64% -20.29% - Horiz. % 95.65% 98.55% 104.35% 85.51% 82.61% 79.71% 100.00%
P/EPS -21.11 523.20 -68.08 -80.81 27.28 -37.35 14.12 - QoQ % -104.03% 868.51% 15.75% -396.22% 173.04% -364.52% - Horiz. % -149.50% 3,705.38% -482.15% -572.31% 193.20% -264.52% 100.00%
EY -4.74 0.19 -1.47 -1.24 3.67 -2.68 7.08 - QoQ % -2,594.74% 112.93% -18.55% -133.79% 236.94% -137.85% - Horiz. % -66.95% 2.68% -20.76% -17.51% 51.84% -37.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.27 0.27 0.27 0.22 0.22 0.20 0.22 14.67% QoQ % 0.00% 0.00% 22.73% 0.00% 10.00% -9.09% - Horiz. % 122.73% 122.73% 122.73% 100.00% 100.00% 90.91% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 - 28/02/23 30/11/22 - 30/05/22 28/02/22 -
Price 0.2950 0.2800 0.3100 0.2500 0.2400 0.2350 0.2350 -
P/RPS 0.64 0.63 0.75 0.63 0.58 0.55 0.65 -1.03% QoQ % 1.59% -16.00% 19.05% 8.62% 5.45% -15.38% - Horiz. % 98.46% 96.92% 115.38% 96.92% 89.23% 84.62% 100.00%
P/EPS -20.76 480.32 -70.35 -85.97 27.86 -37.35 13.28 - QoQ % -104.32% 782.76% 18.17% -408.58% 174.59% -381.25% - Horiz. % -156.33% 3,616.87% -529.74% -647.36% 209.79% -281.25% 100.00%
EY -4.82 0.21 -1.42 -1.16 3.59 -2.68 7.53 - QoQ % -2,395.24% 114.79% -22.41% -132.31% 233.96% -135.59% - Horiz. % -64.01% 2.79% -18.86% -15.41% 47.68% -35.59% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.27 0.25 0.28 0.23 0.22 0.20 0.20 22.22% QoQ % 8.00% -10.71% 21.74% 4.55% 10.00% 0.00% - Horiz. % 135.00% 125.00% 140.00% 115.00% 110.00% 100.00% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment