[BCB] QoQ Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[BCB] BCB BHD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -77.28%
YoY- -12.08%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 122,894 92,532 67,063 32,189 148,361 119,453 85,609 27.33%
PBT 12,049 8,000 6,114 3,249 14,151 12,056 8,509 26.18%
Tax -4,150 -2,240 -1,712 -942 -3,997 -3,679 -2,794 30.27%
NP 7,899 5,760 4,402 2,307 10,154 8,377 5,715 24.15%
-
NP to SH 7,899 5,760 4,402 2,307 10,154 8,377 5,715 24.15%
-
Tax Rate 34.44% 28.00% 28.00% 28.99% 28.25% 30.52% 32.84% -
Total Cost 114,995 86,772 62,661 29,882 138,207 111,076 79,894 27.56%
-
Net Worth 304,104 304,225 302,257 299,505 301,540 301,818 300,140 0.88%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 304,104 304,225 302,257 299,505 301,540 301,818 300,140 0.88%
NOSH 202,736 202,816 202,857 202,368 205,129 205,318 205,575 -0.92%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 6.43% 6.22% 6.56% 7.17% 6.84% 7.01% 6.68% -
ROE 2.60% 1.89% 1.46% 0.77% 3.37% 2.78% 1.90% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 60.62 45.62 33.06 15.91 72.33 58.18 41.64 28.53%
EPS 3.90 2.84 2.17 1.14 4.95 4.08 2.78 25.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.50 1.49 1.48 1.47 1.47 1.46 1.82%
Adjusted Per Share Value based on latest NOSH - 202,368
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 29.79 22.43 16.26 7.80 35.97 28.96 20.75 27.34%
EPS 1.91 1.40 1.07 0.56 2.46 2.03 1.39 23.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7372 0.7375 0.7327 0.7261 0.731 0.7317 0.7276 0.88%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.43 0.45 0.45 0.47 0.50 0.54 0.61 -
P/RPS 0.71 0.99 1.36 2.95 0.69 0.93 1.46 -38.24%
P/EPS 11.04 15.85 20.74 41.23 10.10 13.24 21.94 -36.81%
EY 9.06 6.31 4.82 2.43 9.90 7.56 4.56 58.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.30 0.32 0.34 0.37 0.42 -21.93%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 23/05/06 24/02/06 21/11/05 26/08/05 19/05/05 25/02/05 -
Price 0.42 0.43 0.45 0.47 0.50 0.52 0.52 -
P/RPS 0.69 0.94 1.36 2.95 0.69 0.89 1.25 -32.78%
P/EPS 10.78 15.14 20.74 41.23 10.10 12.75 18.71 -30.82%
EY 9.28 6.60 4.82 2.43 9.90 7.85 5.35 44.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.29 0.30 0.32 0.34 0.35 0.36 -15.46%

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