[BCB] QoQ Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[BCB] BCB BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 10.88%
YoY- 5.64%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 148,361 159,270 171,218 171,480 202,318 180,852 176,556 -10.96%
PBT 14,151 16,074 17,018 15,436 17,185 15,581 13,874 1.32%
Tax -3,997 -4,905 -5,588 -4,940 -7,719 -4,418 -4,320 -5.05%
NP 10,154 11,169 11,430 10,496 9,466 11,162 9,554 4.14%
-
NP to SH 10,154 11,169 11,430 10,496 9,466 11,162 9,554 4.14%
-
Tax Rate 28.25% 30.52% 32.84% 32.00% 44.92% 28.36% 31.14% -
Total Cost 138,207 148,101 159,788 160,984 192,852 169,689 167,002 -11.86%
-
Net Worth 301,540 301,818 300,140 297,524 294,790 292,813 290,326 2.56%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 301,540 301,818 300,140 297,524 294,790 292,813 290,326 2.56%
NOSH 205,129 205,318 205,575 206,614 206,147 206,206 205,905 -0.25%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 6.84% 7.01% 6.68% 6.12% 4.68% 6.17% 5.41% -
ROE 3.37% 3.70% 3.81% 3.53% 3.21% 3.81% 3.29% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 72.33 77.57 83.29 83.00 98.14 87.70 85.75 -10.73%
EPS 4.95 5.44 5.56 5.08 4.59 5.41 4.64 4.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.47 1.46 1.44 1.43 1.42 1.41 2.81%
Adjusted Per Share Value based on latest NOSH - 206,614
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 35.97 38.61 41.51 41.57 49.05 43.84 42.80 -10.95%
EPS 2.46 2.71 2.77 2.54 2.29 2.71 2.32 3.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.731 0.7317 0.7276 0.7213 0.7146 0.7099 0.7038 2.56%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.50 0.54 0.61 0.54 0.56 0.61 0.65 -
P/RPS 0.69 0.70 0.73 0.65 0.57 0.70 0.76 -6.24%
P/EPS 10.10 9.93 10.97 10.63 12.20 11.27 14.01 -19.61%
EY 9.90 10.07 9.11 9.41 8.20 8.87 7.14 24.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.42 0.38 0.39 0.43 0.46 -18.26%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 19/05/05 25/02/05 23/11/04 30/08/04 20/05/04 20/02/04 -
Price 0.50 0.52 0.52 0.56 0.54 0.57 0.65 -
P/RPS 0.69 0.67 0.62 0.67 0.55 0.65 0.76 -6.24%
P/EPS 10.10 9.56 9.35 11.02 11.76 10.53 14.01 -19.61%
EY 9.90 10.46 10.69 9.07 8.50 9.50 7.14 24.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.36 0.39 0.38 0.40 0.46 -18.26%

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