[BCB] QoQ Cumulative Quarter Result on 30-Sep-2011 [#1]

Stock
[BCB] BCB BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -57.82%
YoY- 27.17%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 123,890 89,695 57,431 26,135 118,560 80,349 45,377 95.46%
PBT 12,300 10,226 5,046 3,720 9,911 8,175 5,003 82.25%
Tax -4,567 -2,589 -1,363 -1,024 -3,929 -2,172 -1,423 117.73%
NP 7,733 7,637 3,683 2,696 5,982 6,003 3,580 67.17%
-
NP to SH 7,992 7,637 3,510 2,523 5,982 6,003 3,580 70.89%
-
Tax Rate 37.13% 25.32% 27.01% 27.53% 39.64% 26.57% 28.44% -
Total Cost 116,157 82,058 53,748 23,439 112,578 74,346 41,797 97.78%
-
Net Worth 439,053 358,252 330,942 333,035 321,546 324,323 321,593 23.08%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 439,053 358,252 330,942 333,035 321,546 324,323 321,593 23.08%
NOSH 262,906 214,522 200,571 201,840 200,966 201,442 202,259 19.12%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 6.24% 8.51% 6.41% 10.32% 5.05% 7.47% 7.89% -
ROE 1.82% 2.13% 1.06% 0.76% 1.86% 1.85% 1.11% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 47.12 41.81 28.63 12.95 58.99 39.89 22.43 64.10%
EPS 3.84 3.56 1.75 1.25 2.98 2.98 1.77 67.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.67 1.65 1.65 1.60 1.61 1.59 3.32%
Adjusted Per Share Value based on latest NOSH - 201,840
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 30.03 21.74 13.92 6.34 28.74 19.48 11.00 95.45%
EPS 1.94 1.85 0.85 0.61 1.45 1.46 0.87 70.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0644 0.8685 0.8023 0.8074 0.7795 0.7862 0.7796 23.09%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.41 0.38 0.40 0.38 0.52 0.53 0.40 -
P/RPS 0.87 0.91 1.40 2.93 0.88 1.33 1.78 -37.97%
P/EPS 13.49 10.67 22.86 30.40 17.47 17.79 22.60 -29.12%
EY 7.41 9.37 4.38 3.29 5.72 5.62 4.42 41.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.23 0.24 0.23 0.33 0.33 0.25 0.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 31/05/12 29/02/12 29/11/11 26/08/11 20/05/11 21/02/11 -
Price 0.44 0.41 0.40 0.40 0.525 0.58 0.54 -
P/RPS 0.93 0.98 1.40 3.09 0.89 1.45 2.41 -47.02%
P/EPS 14.47 11.52 22.86 32.00 17.64 19.46 30.51 -39.21%
EY 6.91 8.68 4.38 3.13 5.67 5.14 3.28 64.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.24 0.24 0.33 0.36 0.34 -16.38%

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