[BCB] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[BCB] BCB BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -104.11%
YoY- -110.87%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 218,936 151,587 94,795 26,654 198,829 181,777 143,949 32.35%
PBT 33,029 25,378 6,555 -2,640 20,935 14,694 14,824 70.84%
Tax -14,911 -8,922 -3,142 0 -7,549 -3,477 -3,558 160.61%
NP 18,118 16,456 3,413 -2,640 13,386 11,217 11,266 37.38%
-
NP to SH 20,031 18,622 6,636 -643 15,645 10,325 9,742 61.91%
-
Tax Rate 45.15% 35.16% 47.93% - 36.06% 23.66% 24.00% -
Total Cost 200,818 135,131 91,382 29,294 185,443 170,560 132,683 31.92%
-
Net Worth 471,552 467,556 455,567 451,571 451,571 475,549 475,549 -0.56%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 471,552 467,556 455,567 451,571 451,571 475,549 475,549 -0.56%
NOSH 412,500 412,500 412,500 412,500 412,500 412,500 412,500 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 8.28% 10.86% 3.60% -9.90% 6.73% 6.17% 7.83% -
ROE 4.25% 3.98% 1.46% -0.14% 3.46% 2.17% 2.05% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 54.79 37.93 23.72 6.67 49.75 45.49 36.02 32.36%
EPS 5.01 4.66 1.66 -0.16 3.92 2.58 2.44 61.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.17 1.14 1.13 1.13 1.19 1.19 -0.56%
Adjusted Per Share Value based on latest NOSH - 412,500
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 53.08 36.75 22.98 6.46 48.20 44.07 34.90 32.35%
EPS 4.86 4.51 1.61 -0.16 3.79 2.50 2.36 62.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1432 1.1335 1.1044 1.0947 1.0947 1.1528 1.1528 -0.55%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.215 0.26 0.25 0.26 0.27 0.29 0.36 -
P/RPS 0.39 0.69 1.05 3.90 0.54 0.64 1.00 -46.71%
P/EPS 4.29 5.58 15.06 -161.59 6.90 11.22 14.77 -56.24%
EY 23.31 17.92 6.64 -0.62 14.50 8.91 6.77 128.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.22 0.22 0.23 0.24 0.24 0.30 -28.92%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 25/05/22 24/02/22 24/11/21 23/09/21 28/05/21 24/02/21 -
Price 0.215 0.24 0.24 0.27 0.265 0.31 0.32 -
P/RPS 0.39 0.63 1.01 4.05 0.53 0.68 0.89 -42.39%
P/EPS 4.29 5.15 14.45 -167.80 6.77 12.00 13.13 -52.65%
EY 23.31 19.42 6.92 -0.60 14.77 8.33 7.62 111.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.21 0.21 0.24 0.23 0.26 0.27 -23.74%

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