[BCMALL] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[BCMALL] BCM ALLIANCE BERHAD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -23.83%
YoY- -23.39%
Quarter Report
Latest QR
Upcoming QR
BCMALL's Result
BCMALL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 75,018 81,256 65,083 61,793 65,090 59,364 64,335 10.79%
PBT 8,320 10,324 6,126 9,056 11,632 9,592 8,024 2.44%
Tax -1,998 -2,452 -2,239 -2,408 -2,904 -2,360 -1,945 1.81%
NP 6,322 7,872 3,887 6,648 8,728 7,232 6,079 2.64%
-
NP to SH 6,322 7,872 3,887 6,648 8,728 7,232 6,079 2.64%
-
Tax Rate 24.01% 23.75% 36.55% 26.59% 24.97% 24.60% 24.24% -
Total Cost 68,696 73,384 61,196 55,145 56,362 52,132 58,256 11.62%
-
Net Worth 37,912 24,991 32,015 4,796 20,980 0 0 -
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 1,600 511 3,356 - - -
Div Payout % - - 41.18% 7.70% 38.46% - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 37,912 24,991 32,015 4,796 20,980 0 0 -
NOSH 421,250 421,250 421,250 337,000 419,615 20 20 76631.66%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 8.43% 9.69% 5.97% 10.76% 13.41% 12.18% 9.45% -
ROE 16.68% 31.50% 12.14% 138.59% 41.60% 0.00% 760,826.06% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 17.81 29.26 16.26 64.41 15.51 296,820.00 321,675.00 -99.85%
EPS 1.50 2.84 2.24 6.93 2.08 36,160.00 30,395.00 -99.86%
DPS 0.00 0.00 0.40 0.53 0.80 0.00 0.00 -
NAPS 0.09 0.09 0.08 0.05 0.05 0.00 0.04 71.79%
Adjusted Per Share Value based on latest NOSH - 337,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 3.42 3.70 2.97 2.82 2.97 2.71 2.93 10.86%
EPS 0.29 0.36 0.18 0.30 0.40 0.33 0.28 2.36%
DPS 0.00 0.00 0.07 0.02 0.15 0.00 0.00 -
NAPS 0.0173 0.0114 0.0146 0.0022 0.0096 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 - - - - -
Price 0.205 0.185 0.17 0.00 0.00 0.00 0.00 -
P/RPS 1.15 0.63 1.05 0.00 0.00 0.00 0.00 -
P/EPS 13.66 6.53 17.50 0.00 0.00 0.00 0.00 -
EY 7.32 15.32 5.71 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 2.35 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 2.06 2.13 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 25/05/17 28/02/17 30/11/16 19/10/16 - - -
Price 0.19 0.215 0.175 0.175 0.00 0.00 0.00 -
P/RPS 1.07 0.73 1.08 0.27 0.00 0.00 0.00 -
P/EPS 12.66 7.58 18.02 2.53 0.00 0.00 0.00 -
EY 7.90 13.19 5.55 39.60 0.00 0.00 0.00 -
DY 0.00 0.00 2.29 3.05 0.00 0.00 0.00 -
P/NAPS 2.11 2.39 2.19 3.50 0.00 0.00 0.00 -

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 ⃤ & 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