[BCB] QoQ Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[BCB] BCB BHD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 6.31%
YoY- -66.23%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 176,556 156,484 118,292 103,448 103,606 121,544 173,733 1.07%
PBT 13,874 13,612 5,365 4,321 3,106 4,944 7,563 49.68%
Tax -4,320 -3,676 -2,984 -2,580 -1,468 -2,376 -3,636 12.14%
NP 9,554 9,936 2,381 1,741 1,638 2,568 3,927 80.59%
-
NP to SH 9,554 9,936 2,381 1,741 1,638 2,568 3,927 80.59%
-
Tax Rate 31.14% 27.01% 55.62% 59.71% 47.26% 48.06% 48.08% -
Total Cost 167,002 146,548 115,911 101,706 101,968 118,976 169,806 -1.10%
-
Net Worth 290,326 289,799 281,289 281,292 277,660 280,875 268,689 5.28%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 290,326 289,799 281,289 281,292 277,660 280,875 268,689 5.28%
NOSH 205,905 206,999 203,833 200,923 199,756 200,625 187,894 6.27%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 5.41% 6.35% 2.01% 1.68% 1.58% 2.11% 2.26% -
ROE 3.29% 3.43% 0.85% 0.62% 0.59% 0.91% 1.46% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 85.75 75.60 58.03 51.49 51.87 60.58 92.46 -4.88%
EPS 4.64 4.80 1.17 0.87 0.82 1.28 2.09 69.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.40 1.38 1.40 1.39 1.40 1.43 -0.93%
Adjusted Per Share Value based on latest NOSH - 202,916
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 42.80 37.94 28.68 25.08 25.12 29.47 42.12 1.07%
EPS 2.32 2.41 0.58 0.42 0.40 0.62 0.95 81.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7038 0.7025 0.6819 0.6819 0.6731 0.6809 0.6514 5.27%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.65 0.58 0.57 0.68 0.71 0.78 0.85 -
P/RPS 0.76 0.77 0.98 1.32 1.37 1.29 0.92 -11.92%
P/EPS 14.01 12.08 48.80 78.46 86.59 60.94 40.67 -50.76%
EY 7.14 8.28 2.05 1.27 1.15 1.64 2.46 103.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.41 0.41 0.49 0.51 0.56 0.59 -15.25%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 20/02/04 27/11/03 29/08/03 22/05/03 27/02/03 29/11/02 29/08/02 -
Price 0.65 0.64 0.60 0.61 0.69 0.71 0.83 -
P/RPS 0.76 0.85 1.03 1.18 1.33 1.17 0.90 -10.63%
P/EPS 14.01 13.33 51.36 70.38 84.15 55.47 39.71 -49.97%
EY 7.14 7.50 1.95 1.42 1.19 1.80 2.52 99.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.43 0.44 0.50 0.51 0.58 -14.28%

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