[BCB] QoQ Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[BCB] BCB BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -36.21%
YoY- -67.15%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 156,484 118,292 103,448 103,606 121,544 173,733 178,996 -8.56%
PBT 13,612 5,365 4,321 3,106 4,944 7,563 8,689 34.84%
Tax -3,676 -2,984 -2,580 -1,468 -2,376 -3,636 -3,533 2.67%
NP 9,936 2,381 1,741 1,638 2,568 3,927 5,156 54.79%
-
NP to SH 9,936 2,381 1,741 1,638 2,568 3,927 5,156 54.79%
-
Tax Rate 27.01% 55.62% 59.71% 47.26% 48.06% 48.08% 40.66% -
Total Cost 146,548 115,911 101,706 101,968 118,976 169,806 173,840 -10.75%
-
Net Worth 289,799 281,289 281,292 277,660 280,875 268,689 268,437 5.23%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 289,799 281,289 281,292 277,660 280,875 268,689 268,437 5.23%
NOSH 206,999 203,833 200,923 199,756 200,625 187,894 187,718 6.72%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 6.35% 2.01% 1.68% 1.58% 2.11% 2.26% 2.88% -
ROE 3.43% 0.85% 0.62% 0.59% 0.91% 1.46% 1.92% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 75.60 58.03 51.49 51.87 60.58 92.46 95.35 -14.32%
EPS 4.80 1.17 0.87 0.82 1.28 2.09 2.75 44.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.38 1.40 1.39 1.40 1.43 1.43 -1.40%
Adjusted Per Share Value based on latest NOSH - 196,666
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 37.94 28.68 25.08 25.12 29.47 42.12 43.39 -8.55%
EPS 2.41 0.58 0.42 0.40 0.62 0.95 1.25 54.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7025 0.6819 0.6819 0.6731 0.6809 0.6514 0.6508 5.22%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.58 0.57 0.68 0.71 0.78 0.85 0.91 -
P/RPS 0.77 0.98 1.32 1.37 1.29 0.92 0.95 -13.05%
P/EPS 12.08 48.80 78.46 86.59 60.94 40.67 33.13 -48.93%
EY 8.28 2.05 1.27 1.15 1.64 2.46 3.02 95.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.49 0.51 0.56 0.59 0.64 -25.66%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 29/08/03 22/05/03 27/02/03 29/11/02 29/08/02 31/05/02 -
Price 0.64 0.60 0.61 0.69 0.71 0.83 0.89 -
P/RPS 0.85 1.03 1.18 1.33 1.17 0.90 0.93 -5.81%
P/EPS 13.33 51.36 70.38 84.15 55.47 39.71 32.40 -44.65%
EY 7.50 1.95 1.42 1.19 1.80 2.52 3.09 80.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.43 0.44 0.50 0.51 0.58 0.62 -18.02%

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