[BCB] QoQ Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[BCB] BCB BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 264.53%
YoY- -39.34%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 23,894 91,074 61,888 38,484 15,319 93,079 68,691 -50.50%
PBT 2,727 3,625 2,548 2,176 597 6,156 4,426 -27.57%
Tax -743 -1,504 -518 -696 -191 -2,550 -1,416 -34.91%
NP 1,984 2,121 2,030 1,480 406 3,606 3,010 -24.24%
-
NP to SH 1,984 2,121 2,030 1,480 406 3,606 3,010 -24.24%
-
Tax Rate 27.25% 41.49% 20.33% 31.99% 31.99% 41.42% 31.99% -
Total Cost 21,910 88,953 59,858 37,004 14,913 89,473 65,681 -51.86%
-
Net Worth 318,642 325,595 317,564 318,301 318,710 316,280 315,140 0.73%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 318,642 325,595 317,564 318,301 318,710 316,280 315,140 0.73%
NOSH 200,404 202,233 200,990 202,739 202,999 201,452 202,013 -0.53%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.30% 2.33% 3.28% 3.85% 2.65% 3.87% 4.38% -
ROE 0.62% 0.65% 0.64% 0.46% 0.13% 1.14% 0.96% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 11.92 45.03 30.79 18.98 7.55 46.20 34.00 -50.24%
EPS 0.99 1.05 1.01 0.73 0.20 1.79 1.49 -23.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.61 1.58 1.57 1.57 1.57 1.56 1.27%
Adjusted Per Share Value based on latest NOSH - 202,641
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 5.79 22.08 15.00 9.33 3.71 22.56 16.65 -50.51%
EPS 0.48 0.51 0.49 0.36 0.10 0.87 0.73 -24.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7725 0.7893 0.7699 0.7716 0.7726 0.7667 0.764 0.73%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.35 0.35 0.40 0.35 0.41 0.37 0.37 -
P/RPS 2.94 0.78 1.30 1.84 5.43 0.80 1.09 93.65%
P/EPS 35.35 33.37 39.60 47.95 205.00 20.67 24.83 26.52%
EY 2.83 3.00 2.53 2.09 0.49 4.84 4.03 -20.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.22 0.25 0.22 0.26 0.24 0.24 -5.63%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 23/08/10 25/05/10 22/02/10 25/11/09 21/08/09 21/05/09 -
Price 0.39 0.36 0.36 0.39 0.34 0.35 0.38 -
P/RPS 3.27 0.80 1.17 2.05 4.51 0.76 1.12 104.14%
P/EPS 39.39 34.33 35.64 53.42 170.00 19.55 25.50 33.59%
EY 2.54 2.91 2.81 1.87 0.59 5.11 3.92 -25.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.22 0.23 0.25 0.22 0.22 0.24 2.75%

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