[BCB] QoQ Annualized Quarter Result on 30-Jun-2003 [#4]

Stock
[BCB] BCB BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 36.73%
YoY- -39.37%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 180,852 176,556 156,484 118,292 103,448 103,606 121,544 30.30%
PBT 15,581 13,874 13,612 5,365 4,321 3,106 4,944 114.80%
Tax -4,418 -4,320 -3,676 -2,984 -2,580 -1,468 -2,376 51.15%
NP 11,162 9,554 9,936 2,381 1,741 1,638 2,568 166.09%
-
NP to SH 11,162 9,554 9,936 2,381 1,741 1,638 2,568 166.09%
-
Tax Rate 28.36% 31.14% 27.01% 55.62% 59.71% 47.26% 48.06% -
Total Cost 169,689 167,002 146,548 115,911 101,706 101,968 118,976 26.67%
-
Net Worth 292,813 290,326 289,799 281,289 281,292 277,660 280,875 2.81%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 292,813 290,326 289,799 281,289 281,292 277,660 280,875 2.81%
NOSH 206,206 205,905 206,999 203,833 200,923 199,756 200,625 1.84%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 6.17% 5.41% 6.35% 2.01% 1.68% 1.58% 2.11% -
ROE 3.81% 3.29% 3.43% 0.85% 0.62% 0.59% 0.91% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 87.70 85.75 75.60 58.03 51.49 51.87 60.58 27.94%
EPS 5.41 4.64 4.80 1.17 0.87 0.82 1.28 161.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.41 1.40 1.38 1.40 1.39 1.40 0.94%
Adjusted Per Share Value based on latest NOSH - 207,272
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 43.84 42.80 37.94 28.68 25.08 25.12 29.47 30.28%
EPS 2.71 2.32 2.41 0.58 0.42 0.40 0.62 167.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7099 0.7038 0.7025 0.6819 0.6819 0.6731 0.6809 2.81%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.61 0.65 0.58 0.57 0.68 0.71 0.78 -
P/RPS 0.70 0.76 0.77 0.98 1.32 1.37 1.29 -33.44%
P/EPS 11.27 14.01 12.08 48.80 78.46 86.59 60.94 -67.50%
EY 8.87 7.14 8.28 2.05 1.27 1.15 1.64 207.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.46 0.41 0.41 0.49 0.51 0.56 -16.13%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 20/05/04 20/02/04 27/11/03 29/08/03 22/05/03 27/02/03 29/11/02 -
Price 0.57 0.65 0.64 0.60 0.61 0.69 0.71 -
P/RPS 0.65 0.76 0.85 1.03 1.18 1.33 1.17 -32.39%
P/EPS 10.53 14.01 13.33 51.36 70.38 84.15 55.47 -66.93%
EY 9.50 7.14 7.50 1.95 1.42 1.19 1.80 202.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.46 0.46 0.43 0.44 0.50 0.51 -14.94%

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