[BCB] QoQ Annualized Quarter Result on 30-Jun-2004 [#4]

Stock
[BCB] BCB BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -15.2%
YoY- 297.56%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 159,270 171,218 171,480 202,318 180,852 176,556 156,484 1.18%
PBT 16,074 17,018 15,436 17,185 15,581 13,874 13,612 11.70%
Tax -4,905 -5,588 -4,940 -7,719 -4,418 -4,320 -3,676 21.18%
NP 11,169 11,430 10,496 9,466 11,162 9,554 9,936 8.10%
-
NP to SH 11,169 11,430 10,496 9,466 11,162 9,554 9,936 8.10%
-
Tax Rate 30.52% 32.84% 32.00% 44.92% 28.36% 31.14% 27.01% -
Total Cost 148,101 159,788 160,984 192,852 169,689 167,002 146,548 0.70%
-
Net Worth 301,818 300,140 297,524 294,790 292,813 290,326 289,799 2.74%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 301,818 300,140 297,524 294,790 292,813 290,326 289,799 2.74%
NOSH 205,318 205,575 206,614 206,147 206,206 205,905 206,999 -0.54%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 7.01% 6.68% 6.12% 4.68% 6.17% 5.41% 6.35% -
ROE 3.70% 3.81% 3.53% 3.21% 3.81% 3.29% 3.43% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 77.57 83.29 83.00 98.14 87.70 85.75 75.60 1.72%
EPS 5.44 5.56 5.08 4.59 5.41 4.64 4.80 8.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.46 1.44 1.43 1.42 1.41 1.40 3.30%
Adjusted Per Share Value based on latest NOSH - 205,689
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 38.61 41.51 41.57 49.05 43.84 42.80 37.94 1.17%
EPS 2.71 2.77 2.54 2.29 2.71 2.32 2.41 8.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7317 0.7276 0.7213 0.7146 0.7099 0.7038 0.7025 2.74%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.54 0.61 0.54 0.56 0.61 0.65 0.58 -
P/RPS 0.70 0.73 0.65 0.57 0.70 0.76 0.77 -6.15%
P/EPS 9.93 10.97 10.63 12.20 11.27 14.01 12.08 -12.23%
EY 10.07 9.11 9.41 8.20 8.87 7.14 8.28 13.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.42 0.38 0.39 0.43 0.46 0.41 -6.60%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 19/05/05 25/02/05 23/11/04 30/08/04 20/05/04 20/02/04 27/11/03 -
Price 0.52 0.52 0.56 0.54 0.57 0.65 0.64 -
P/RPS 0.67 0.62 0.67 0.55 0.65 0.76 0.85 -14.65%
P/EPS 9.56 9.35 11.02 11.76 10.53 14.01 13.33 -19.86%
EY 10.46 10.69 9.07 8.50 9.50 7.14 7.50 24.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.39 0.38 0.40 0.46 0.46 -16.64%

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