[BCB] QoQ Cumulative Quarter Result on 31-Dec-2002 [#2]

Stock
[BCB] BCB BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 27.57%
YoY- -67.15%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 39,121 118,292 77,586 51,803 30,386 173,733 134,247 -56.01%
PBT 3,403 5,365 3,241 1,553 1,236 7,563 6,517 -35.12%
Tax -919 -2,984 -1,935 -734 -594 -3,636 -2,650 -50.60%
NP 2,484 2,381 1,306 819 642 3,927 3,867 -25.53%
-
NP to SH 2,484 2,381 1,306 819 642 3,927 3,867 -25.53%
-
Tax Rate 27.01% 55.62% 59.70% 47.26% 48.06% 48.08% 40.66% -
Total Cost 36,637 115,911 76,280 50,984 29,744 169,806 130,380 -57.06%
-
Net Worth 289,799 281,289 281,292 277,660 280,875 268,689 268,437 5.23%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 289,799 281,289 281,292 277,660 280,875 268,689 268,437 5.23%
NOSH 206,999 203,833 200,923 199,756 200,625 187,894 187,718 6.72%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 6.35% 2.01% 1.68% 1.58% 2.11% 2.26% 2.88% -
ROE 0.86% 0.85% 0.46% 0.29% 0.23% 1.46% 1.44% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 18.90 58.03 38.61 25.93 15.15 92.46 71.52 -58.78%
EPS 1.20 1.17 0.65 0.41 0.32 2.09 2.06 -30.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.38 1.40 1.39 1.40 1.43 1.43 -1.40%
Adjusted Per Share Value based on latest NOSH - 196,666
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 9.48 28.68 18.81 12.56 7.37 42.12 32.54 -56.02%
EPS 0.60 0.58 0.32 0.20 0.16 0.95 0.94 -25.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7025 0.6819 0.6819 0.6731 0.6809 0.6514 0.6508 5.22%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.58 0.57 0.68 0.71 0.78 0.85 0.91 -
P/RPS 3.07 0.98 1.76 2.74 5.15 0.92 1.27 80.02%
P/EPS 48.33 48.80 104.62 173.17 243.75 40.67 44.17 6.17%
EY 2.07 2.05 0.96 0.58 0.41 2.46 2.26 -5.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.49 0.51 0.56 0.59 0.64 -25.66%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 29/08/03 22/05/03 27/02/03 29/11/02 29/08/02 31/05/02 -
Price 0.64 0.60 0.61 0.69 0.71 0.83 0.89 -
P/RPS 3.39 1.03 1.58 2.66 4.69 0.90 1.24 95.39%
P/EPS 53.33 51.36 93.85 168.29 221.87 39.71 43.20 15.06%
EY 1.88 1.95 1.07 0.59 0.45 2.52 2.31 -12.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.43 0.44 0.50 0.51 0.58 0.62 -18.02%

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