[BCB] QoQ Cumulative Quarter Result on 30-Sep-2003 [#1]

Stock
[BCB] BCB BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 4.33%
YoY- 286.92%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 202,318 135,639 88,278 39,121 118,292 77,586 51,803 148.20%
PBT 17,185 11,686 6,937 3,403 5,365 3,241 1,553 397.30%
Tax -7,719 -3,314 -2,160 -919 -2,984 -1,935 -734 380.69%
NP 9,466 8,372 4,777 2,484 2,381 1,306 819 411.96%
-
NP to SH 9,466 8,372 4,777 2,484 2,381 1,306 819 411.96%
-
Tax Rate 44.92% 28.36% 31.14% 27.01% 55.62% 59.70% 47.26% -
Total Cost 192,852 127,267 83,501 36,637 115,911 76,280 50,984 142.96%
-
Net Worth 294,790 292,813 290,326 289,799 281,289 281,292 277,660 4.07%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 294,790 292,813 290,326 289,799 281,289 281,292 277,660 4.07%
NOSH 206,147 206,206 205,905 206,999 203,833 200,923 199,756 2.12%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 4.68% 6.17% 5.41% 6.35% 2.01% 1.68% 1.58% -
ROE 3.21% 2.86% 1.65% 0.86% 0.85% 0.46% 0.29% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 98.14 65.78 42.87 18.90 58.03 38.61 25.93 143.06%
EPS 4.59 4.06 2.32 1.20 1.17 0.65 0.41 401.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.42 1.41 1.40 1.38 1.40 1.39 1.91%
Adjusted Per Share Value based on latest NOSH - 206,999
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 49.05 32.88 21.40 9.48 28.68 18.81 12.56 148.19%
EPS 2.29 2.03 1.16 0.60 0.58 0.32 0.20 408.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7146 0.7099 0.7038 0.7025 0.6819 0.6819 0.6731 4.07%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.56 0.61 0.65 0.58 0.57 0.68 0.71 -
P/RPS 0.57 0.93 1.52 3.07 0.98 1.76 2.74 -64.92%
P/EPS 12.20 15.02 28.02 48.33 48.80 104.62 173.17 -82.96%
EY 8.20 6.66 3.57 2.07 2.05 0.96 0.58 485.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.43 0.46 0.41 0.41 0.49 0.51 -16.38%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 20/05/04 20/02/04 27/11/03 29/08/03 22/05/03 27/02/03 -
Price 0.54 0.57 0.65 0.64 0.60 0.61 0.69 -
P/RPS 0.55 0.87 1.52 3.39 1.03 1.58 2.66 -65.06%
P/EPS 11.76 14.04 28.02 53.33 51.36 93.85 168.29 -83.06%
EY 8.50 7.12 3.57 1.88 1.95 1.07 0.59 493.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.46 0.46 0.43 0.44 0.50 -16.73%

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