[BCB] QoQ Annualized Quarter Result on 30-Sep-2002 [#1]

Stock
[BCB] BCB BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -34.61%
YoY- -39.38%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 118,292 103,448 103,606 121,544 173,733 178,996 177,324 -23.70%
PBT 5,365 4,321 3,106 4,944 7,563 8,689 8,280 -25.18%
Tax -2,984 -2,580 -1,468 -2,376 -3,636 -3,533 -3,294 -6.39%
NP 2,381 1,741 1,638 2,568 3,927 5,156 4,986 -38.98%
-
NP to SH 2,381 1,741 1,638 2,568 3,927 5,156 4,986 -38.98%
-
Tax Rate 55.62% 59.71% 47.26% 48.06% 48.08% 40.66% 39.78% -
Total Cost 115,911 101,706 101,968 118,976 169,806 173,840 172,338 -23.29%
-
Net Worth 281,289 281,292 277,660 280,875 268,689 268,437 268,044 3.27%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 281,289 281,292 277,660 280,875 268,689 268,437 268,044 3.27%
NOSH 203,833 200,923 199,756 200,625 187,894 187,718 187,443 5.76%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 2.01% 1.68% 1.58% 2.11% 2.26% 2.88% 2.81% -
ROE 0.85% 0.62% 0.59% 0.91% 1.46% 1.92% 1.86% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 58.03 51.49 51.87 60.58 92.46 95.35 94.60 -27.86%
EPS 1.17 0.87 0.82 1.28 2.09 2.75 2.66 -42.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.40 1.39 1.40 1.43 1.43 1.43 -2.35%
Adjusted Per Share Value based on latest NOSH - 200,625
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 28.68 25.08 25.12 29.47 42.12 43.39 42.99 -23.70%
EPS 0.58 0.42 0.40 0.62 0.95 1.25 1.21 -38.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6819 0.6819 0.6731 0.6809 0.6514 0.6508 0.6498 3.27%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.57 0.68 0.71 0.78 0.85 0.91 0.90 -
P/RPS 0.98 1.32 1.37 1.29 0.92 0.95 0.95 2.10%
P/EPS 48.80 78.46 86.59 60.94 40.67 33.13 33.83 27.75%
EY 2.05 1.27 1.15 1.64 2.46 3.02 2.96 -21.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.49 0.51 0.56 0.59 0.64 0.63 -24.96%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 22/05/03 27/02/03 29/11/02 29/08/02 31/05/02 26/02/02 -
Price 0.60 0.61 0.69 0.71 0.83 0.89 0.93 -
P/RPS 1.03 1.18 1.33 1.17 0.90 0.93 0.98 3.38%
P/EPS 51.36 70.38 84.15 55.47 39.71 32.40 34.96 29.32%
EY 1.95 1.42 1.19 1.80 2.52 3.09 2.86 -22.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.44 0.50 0.51 0.58 0.62 0.65 -24.13%

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