[BCB] QoQ Cumulative Quarter Result on 30-Sep-2006 [#1]

Stock
[BCB] BCB BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -73.0%
YoY- -7.54%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 120,099 96,202 67,166 34,205 122,894 92,532 67,063 47.62%
PBT 4,748 5,281 4,553 2,963 12,049 8,000 6,114 -15.55%
Tax -1,477 -1,554 -1,275 -830 -4,150 -2,240 -1,712 -9.39%
NP 3,271 3,727 3,278 2,133 7,899 5,760 4,402 -18.00%
-
NP to SH 3,271 3,727 3,278 2,133 7,899 5,760 4,402 -18.00%
-
Tax Rate 31.11% 29.43% 28.00% 28.01% 34.44% 28.00% 28.00% -
Total Cost 116,828 92,475 63,888 32,072 114,995 86,772 62,661 51.65%
-
Net Worth 308,403 306,218 307,565 303,851 304,104 304,225 302,257 1.35%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 308,403 306,218 307,565 303,851 304,104 304,225 302,257 1.35%
NOSH 201,570 201,459 202,345 201,226 202,736 202,816 202,857 -0.42%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 2.72% 3.87% 4.88% 6.24% 6.43% 6.22% 6.56% -
ROE 1.06% 1.22% 1.07% 0.70% 2.60% 1.89% 1.46% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 59.58 47.75 33.19 17.00 60.62 45.62 33.06 48.25%
EPS 1.62 1.85 1.62 1.06 3.90 2.84 2.17 -17.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.52 1.52 1.51 1.50 1.50 1.49 1.78%
Adjusted Per Share Value based on latest NOSH - 201,226
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 29.11 23.32 16.28 8.29 29.79 22.43 16.26 47.59%
EPS 0.79 0.90 0.79 0.52 1.91 1.40 1.07 -18.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7476 0.7423 0.7456 0.7366 0.7372 0.7375 0.7327 1.35%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.66 0.62 0.47 0.42 0.43 0.45 0.45 -
P/RPS 1.11 1.30 1.42 2.47 0.71 0.99 1.36 -12.69%
P/EPS 40.67 33.51 29.01 39.62 11.04 15.85 20.74 56.86%
EY 2.46 2.98 3.45 2.52 9.06 6.31 4.82 -36.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.31 0.28 0.29 0.30 0.30 27.20%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 16/05/07 16/02/07 28/11/06 29/08/06 23/05/06 24/02/06 -
Price 0.61 0.62 0.70 0.41 0.42 0.43 0.45 -
P/RPS 1.02 1.30 2.11 2.41 0.69 0.94 1.36 -17.49%
P/EPS 37.59 33.51 43.21 38.68 10.78 15.14 20.74 48.81%
EY 2.66 2.98 2.31 2.59 9.28 6.60 4.82 -32.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.46 0.27 0.28 0.29 0.30 21.20%

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