[BCB] QoQ Cumulative Quarter Result on 31-Dec-2011 [#2]

Stock
[BCB] BCB BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 39.12%
YoY- -1.96%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 39,521 123,890 89,695 57,431 26,135 118,560 80,349 -37.60%
PBT 3,782 12,300 10,226 5,046 3,720 9,911 8,175 -40.09%
Tax -928 -4,567 -2,589 -1,363 -1,024 -3,929 -2,172 -43.18%
NP 2,854 7,733 7,637 3,683 2,696 5,982 6,003 -39.00%
-
NP to SH 2,941 7,992 7,637 3,510 2,523 5,982 6,003 -37.77%
-
Tax Rate 24.54% 37.13% 25.32% 27.01% 27.53% 39.64% 26.57% -
Total Cost 36,667 116,157 82,058 53,748 23,439 112,578 74,346 -37.49%
-
Net Worth 340,430 439,053 358,252 330,942 333,035 321,546 324,323 3.27%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 340,430 439,053 358,252 330,942 333,035 321,546 324,323 3.27%
NOSH 201,438 262,906 214,522 200,571 201,840 200,966 201,442 -0.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 7.22% 6.24% 8.51% 6.41% 10.32% 5.05% 7.47% -
ROE 0.86% 1.82% 2.13% 1.06% 0.76% 1.86% 1.85% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 19.62 47.12 41.81 28.63 12.95 58.99 39.89 -37.60%
EPS 1.46 3.84 3.56 1.75 1.25 2.98 2.98 -37.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.67 1.67 1.65 1.65 1.60 1.61 3.27%
Adjusted Per Share Value based on latest NOSH - 201,428
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 9.58 30.03 21.74 13.92 6.34 28.74 19.48 -37.61%
EPS 0.71 1.94 1.85 0.85 0.61 1.45 1.46 -38.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8253 1.0644 0.8685 0.8023 0.8074 0.7795 0.7862 3.27%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.41 0.41 0.38 0.40 0.38 0.52 0.53 -
P/RPS 2.09 0.87 0.91 1.40 2.93 0.88 1.33 35.05%
P/EPS 28.08 13.49 10.67 22.86 30.40 17.47 17.79 35.45%
EY 3.56 7.41 9.37 4.38 3.29 5.72 5.62 -26.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.23 0.24 0.23 0.33 0.33 -19.08%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 29/11/11 26/08/11 20/05/11 -
Price 0.40 0.44 0.41 0.40 0.40 0.525 0.58 -
P/RPS 2.04 0.93 0.98 1.40 3.09 0.89 1.45 25.47%
P/EPS 27.40 14.47 11.52 22.86 32.00 17.64 19.46 25.54%
EY 3.65 6.91 8.68 4.38 3.13 5.67 5.14 -20.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.25 0.24 0.24 0.33 0.36 -23.62%

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