[BCB] QoQ Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[BCB] BCB BHD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -12.77%
YoY- -31.24%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 134,332 136,820 122,894 123,376 134,126 128,756 148,361 -6.39%
PBT 9,106 11,852 12,049 10,666 12,228 12,996 14,151 -25.40%
Tax -2,550 -3,320 -4,150 -2,986 -3,424 -3,768 -3,997 -25.83%
NP 6,556 8,532 7,899 7,680 8,804 9,228 10,154 -25.23%
-
NP to SH 6,556 8,532 7,899 7,680 8,804 9,228 10,154 -25.23%
-
Tax Rate 28.00% 28.01% 34.44% 28.00% 28.00% 28.99% 28.25% -
Total Cost 127,776 128,288 114,995 115,696 125,322 119,528 138,207 -5.08%
-
Net Worth 307,565 303,851 304,104 304,225 302,257 299,505 301,540 1.32%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 307,565 303,851 304,104 304,225 302,257 299,505 301,540 1.32%
NOSH 202,345 201,226 202,736 202,816 202,857 202,368 205,129 -0.90%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 4.88% 6.24% 6.43% 6.22% 6.56% 7.17% 6.84% -
ROE 2.13% 2.81% 2.60% 2.52% 2.91% 3.08% 3.37% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 66.39 67.99 60.62 60.83 66.12 63.62 72.33 -5.53%
EPS 3.24 4.24 3.90 3.79 4.34 4.56 4.95 -24.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.51 1.50 1.50 1.49 1.48 1.47 2.24%
Adjusted Per Share Value based on latest NOSH - 201,743
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 32.57 33.17 29.79 29.91 32.52 31.21 35.97 -6.38%
EPS 1.59 2.07 1.91 1.86 2.13 2.24 2.46 -25.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7456 0.7366 0.7372 0.7375 0.7327 0.7261 0.731 1.32%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.47 0.42 0.43 0.45 0.45 0.47 0.50 -
P/RPS 0.71 0.62 0.71 0.74 0.68 0.74 0.69 1.91%
P/EPS 14.51 9.91 11.04 11.88 10.37 10.31 10.10 27.23%
EY 6.89 10.10 9.06 8.41 9.64 9.70 9.90 -21.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.28 0.29 0.30 0.30 0.32 0.34 -5.95%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 16/02/07 28/11/06 29/08/06 23/05/06 24/02/06 21/11/05 26/08/05 -
Price 0.70 0.41 0.42 0.43 0.45 0.47 0.50 -
P/RPS 1.05 0.60 0.69 0.71 0.68 0.74 0.69 32.19%
P/EPS 21.60 9.67 10.78 11.36 10.37 10.31 10.10 65.76%
EY 4.63 10.34 9.28 8.81 9.64 9.70 9.90 -39.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.27 0.28 0.29 0.30 0.32 0.34 22.25%

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