[BCMALL] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[BCMALL] BCM ALLIANCE BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -70.26%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BCMALL's Result
BCMALL's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 65,083 46,345 32,545 14,841 64,335 50,662 37,867 43.24%
PBT 6,126 6,792 5,816 2,398 8,024 8,680 6,455 -3.41%
Tax -2,239 -1,806 -1,452 -590 -1,945 -2,172 -1,602 24.87%
NP 3,887 4,986 4,364 1,808 6,079 6,508 4,853 -13.69%
-
NP to SH 3,887 4,986 4,364 1,808 6,079 6,508 4,853 -13.69%
-
Tax Rate 36.55% 26.59% 24.97% 24.60% 24.24% 25.02% 24.82% -
Total Cost 61,196 41,359 28,181 13,033 58,256 44,154 33,014 50.61%
-
Net Worth 32,015 4,796 20,980 0 0 0 0 -
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 1,600 383 1,678 - - - - -
Div Payout % 41.18% 7.70% 38.46% - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 32,015 4,796 20,980 0 0 0 0 -
NOSH 421,250 337,000 419,615 20 20 20 422,000 -0.11%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 5.97% 10.76% 13.41% 12.18% 9.45% 12.85% 12.82% -
ROE 12.14% 103.95% 20.80% 0.00% 760,826.06% 0.00% 0.00% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 16.26 48.31 7.76 74,205.00 321,675.00 253,310.00 8.97 48.40%
EPS 2.24 5.20 1.04 9,040.00 30,395.00 32,540.00 1.15 55.65%
DPS 0.40 0.40 0.40 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.05 0.05 0.00 0.04 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 20
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 2.97 2.11 1.48 0.68 2.93 2.31 1.73 43.14%
EPS 0.18 0.23 0.20 0.08 0.28 0.30 0.22 -12.46%
DPS 0.07 0.02 0.08 0.00 0.00 0.00 0.00 -
NAPS 0.0146 0.0022 0.0096 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 - - - - - - -
Price 0.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 17.50 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 5.71 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 2.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 30/11/16 19/10/16 - - - - -
Price 0.175 0.175 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.08 0.36 0.00 0.00 0.00 0.00 0.00 -
P/EPS 18.02 3.37 0.00 0.00 0.00 0.00 0.00 -
EY 5.55 29.70 0.00 0.00 0.00 0.00 0.00 -
DY 2.29 2.29 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 3.50 0.00 0.00 0.00 0.00 0.00 -

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