[BCMALL] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[BCMALL] BCM ALLIANCE BERHAD
Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -43.17%
YoY- -70.42%
Quarter Report
Latest QR
Upcoming QR
BCMALL's Result
BCMALL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 71,928 68,201 69,998 64,226 70,636 103,753 108,921 -24.14%
PBT 2,664 4,605 5,554 4,340 5,984 7,501 8,598 -54.17%
Tax -1,548 -1,337 -1,593 -1,464 -1,768 -2,129 -2,582 -28.87%
NP 1,116 3,268 3,961 2,876 4,216 5,372 6,016 -67.44%
-
NP to SH 144 2,609 3,098 2,162 3,804 5,141 5,760 -91.43%
-
Tax Rate 58.11% 29.03% 28.68% 33.73% 29.55% 28.38% 30.03% -
Total Cost 70,812 64,933 66,037 61,350 66,420 98,381 102,905 -22.03%
-
Net Worth 80,485 60,898 54,762 50,550 50,550 50,550 50,550 36.31%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - 842 1,123 -
Div Payout % - - - - - 16.39% 19.50% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 80,485 60,898 54,762 50,550 50,550 50,550 50,550 36.31%
NOSH 625,880 481,447 421,250 421,250 421,250 421,250 421,250 30.17%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 1.55% 4.79% 5.66% 4.48% 5.97% 5.18% 5.52% -
ROE 0.18% 4.28% 5.66% 4.28% 7.53% 10.17% 11.39% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 14.30 15.68 16.62 15.25 16.77 24.63 25.86 -32.60%
EPS 0.04 0.61 0.73 0.52 0.92 1.22 1.37 -90.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.20 0.27 -
NAPS 0.16 0.14 0.13 0.12 0.12 0.12 0.12 21.12%
Adjusted Per Share Value based on latest NOSH - 421,250
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 3.28 3.11 3.19 2.93 3.22 4.73 4.96 -24.07%
EPS 0.01 0.12 0.14 0.10 0.17 0.23 0.26 -88.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.04 0.05 -
NAPS 0.0367 0.0278 0.025 0.023 0.023 0.023 0.023 36.51%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.215 0.305 0.25 0.25 0.12 0.135 0.145 -
P/RPS 1.50 1.95 1.50 1.64 0.72 0.55 0.56 92.75%
P/EPS 751.06 50.85 33.99 48.71 13.29 11.06 10.60 1607.86%
EY 0.13 1.97 2.94 2.05 7.53 9.04 9.43 -94.23%
DY 0.00 0.00 0.00 0.00 0.00 1.48 1.84 -
P/NAPS 1.34 2.18 1.92 2.08 1.00 1.13 1.21 7.03%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 25/05/21 23/02/21 25/11/20 25/08/20 26/06/20 26/02/20 26/11/19 -
Price 0.15 0.255 0.26 0.30 0.22 0.135 0.14 -
P/RPS 1.05 1.63 1.56 1.97 1.31 0.55 0.54 55.72%
P/EPS 523.99 42.52 35.35 58.45 24.36 11.06 10.24 1275.02%
EY 0.19 2.35 2.83 1.71 4.10 9.04 9.77 -92.75%
DY 0.00 0.00 0.00 0.00 0.00 1.48 1.90 -
P/NAPS 0.94 1.82 2.00 2.50 1.83 1.13 1.17 -13.56%

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