[BCB] QoQ Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[BCB] BCB BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 317.3%
YoY- 286.92%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 202,318 180,852 176,556 156,484 118,292 103,448 103,606 56.29%
PBT 17,185 15,581 13,874 13,612 5,365 4,321 3,106 213.14%
Tax -7,719 -4,418 -4,320 -3,676 -2,984 -2,580 -1,468 202.68%
NP 9,466 11,162 9,554 9,936 2,381 1,741 1,638 222.37%
-
NP to SH 9,466 11,162 9,554 9,936 2,381 1,741 1,638 222.37%
-
Tax Rate 44.92% 28.36% 31.14% 27.01% 55.62% 59.71% 47.26% -
Total Cost 192,852 169,689 167,002 146,548 115,911 101,706 101,968 52.99%
-
Net Worth 294,790 292,813 290,326 289,799 281,289 281,292 277,660 4.07%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 294,790 292,813 290,326 289,799 281,289 281,292 277,660 4.07%
NOSH 206,147 206,206 205,905 206,999 203,833 200,923 199,756 2.12%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 4.68% 6.17% 5.41% 6.35% 2.01% 1.68% 1.58% -
ROE 3.21% 3.81% 3.29% 3.43% 0.85% 0.62% 0.59% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 98.14 87.70 85.75 75.60 58.03 51.49 51.87 53.03%
EPS 4.59 5.41 4.64 4.80 1.17 0.87 0.82 215.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.42 1.41 1.40 1.38 1.40 1.39 1.91%
Adjusted Per Share Value based on latest NOSH - 206,999
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 49.05 43.84 42.80 37.94 28.68 25.08 25.12 56.28%
EPS 2.29 2.71 2.32 2.41 0.58 0.42 0.40 220.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7146 0.7099 0.7038 0.7025 0.6819 0.6819 0.6731 4.07%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.56 0.61 0.65 0.58 0.57 0.68 0.71 -
P/RPS 0.57 0.70 0.76 0.77 0.98 1.32 1.37 -44.29%
P/EPS 12.20 11.27 14.01 12.08 48.80 78.46 86.59 -72.95%
EY 8.20 8.87 7.14 8.28 2.05 1.27 1.15 270.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.43 0.46 0.41 0.41 0.49 0.51 -16.38%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 20/05/04 20/02/04 27/11/03 29/08/03 22/05/03 27/02/03 -
Price 0.54 0.57 0.65 0.64 0.60 0.61 0.69 -
P/RPS 0.55 0.65 0.76 0.85 1.03 1.18 1.33 -44.52%
P/EPS 11.76 10.53 14.01 13.33 51.36 70.38 84.15 -73.10%
EY 8.50 9.50 7.14 7.50 1.95 1.42 1.19 271.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.46 0.46 0.43 0.44 0.50 -16.73%

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