[BCB] QoQ Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[BCB] BCB BHD
Announcement Date
20-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -3.84%
YoY- 483.27%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 171,480 202,318 180,852 176,556 156,484 118,292 103,448 39.93%
PBT 15,436 17,185 15,581 13,874 13,612 5,365 4,321 133.14%
Tax -4,940 -7,719 -4,418 -4,320 -3,676 -2,984 -2,580 54.01%
NP 10,496 9,466 11,162 9,554 9,936 2,381 1,741 230.16%
-
NP to SH 10,496 9,466 11,162 9,554 9,936 2,381 1,741 230.16%
-
Tax Rate 32.00% 44.92% 28.36% 31.14% 27.01% 55.62% 59.71% -
Total Cost 160,984 192,852 169,689 167,002 146,548 115,911 101,706 35.70%
-
Net Worth 297,524 294,790 292,813 290,326 289,799 281,289 281,292 3.80%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 297,524 294,790 292,813 290,326 289,799 281,289 281,292 3.80%
NOSH 206,614 206,147 206,206 205,905 206,999 203,833 200,923 1.87%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 6.12% 4.68% 6.17% 5.41% 6.35% 2.01% 1.68% -
ROE 3.53% 3.21% 3.81% 3.29% 3.43% 0.85% 0.62% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 83.00 98.14 87.70 85.75 75.60 58.03 51.49 37.35%
EPS 5.08 4.59 5.41 4.64 4.80 1.17 0.87 223.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.43 1.42 1.41 1.40 1.38 1.40 1.89%
Adjusted Per Share Value based on latest NOSH - 206,576
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 41.57 49.05 43.84 42.80 37.94 28.68 25.08 39.92%
EPS 2.54 2.29 2.71 2.32 2.41 0.58 0.42 230.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7213 0.7146 0.7099 0.7038 0.7025 0.6819 0.6819 3.80%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.54 0.56 0.61 0.65 0.58 0.57 0.68 -
P/RPS 0.65 0.57 0.70 0.76 0.77 0.98 1.32 -37.56%
P/EPS 10.63 12.20 11.27 14.01 12.08 48.80 78.46 -73.52%
EY 9.41 8.20 8.87 7.14 8.28 2.05 1.27 278.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.43 0.46 0.41 0.41 0.49 -15.55%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 30/08/04 20/05/04 20/02/04 27/11/03 29/08/03 22/05/03 -
Price 0.56 0.54 0.57 0.65 0.64 0.60 0.61 -
P/RPS 0.67 0.55 0.65 0.76 0.85 1.03 1.18 -31.36%
P/EPS 11.02 11.76 10.53 14.01 13.33 51.36 70.38 -70.85%
EY 9.07 8.50 9.50 7.14 7.50 1.95 1.42 243.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.40 0.46 0.46 0.43 0.44 -7.70%

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