[BCB] QoQ Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[BCB] BCB BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 73.85%
YoY- 45.67%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 36,253 164,578 119,697 74,488 39,521 123,890 89,695 -45.30%
PBT 5,239 20,924 12,759 6,606 3,782 12,300 10,226 -35.94%
Tax -1,257 -4,823 -2,903 -1,669 -928 -4,567 -2,589 -38.19%
NP 3,982 16,101 9,856 4,937 2,854 7,733 7,637 -35.19%
-
NP to SH 4,061 15,803 9,641 5,113 2,941 7,992 7,637 -34.33%
-
Tax Rate 23.99% 23.05% 22.75% 25.26% 24.54% 37.13% 25.32% -
Total Cost 32,271 148,477 109,841 69,551 36,667 116,157 82,058 -46.29%
-
Net Worth 354,087 351,958 345,469 342,208 340,430 439,053 358,252 -0.77%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 354,087 351,958 345,469 342,208 340,430 439,053 358,252 -0.77%
NOSH 200,049 201,119 200,854 201,299 201,438 262,906 214,522 -4.54%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 10.98% 9.78% 8.23% 6.63% 7.22% 6.24% 8.51% -
ROE 1.15% 4.49% 2.79% 1.49% 0.86% 1.82% 2.13% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 18.12 81.83 59.59 37.00 19.62 47.12 41.81 -42.70%
EPS 2.03 7.89 4.80 2.54 1.46 3.84 3.56 -31.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.75 1.72 1.70 1.69 1.67 1.67 3.94%
Adjusted Per Share Value based on latest NOSH - 201,111
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.79 39.90 29.02 18.06 9.58 30.03 21.74 -45.29%
EPS 0.98 3.83 2.34 1.24 0.71 1.94 1.85 -34.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8584 0.8532 0.8375 0.8296 0.8253 1.0644 0.8685 -0.77%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.69 0.725 0.40 0.39 0.41 0.41 0.38 -
P/RPS 3.81 0.89 0.67 1.05 2.09 0.87 0.91 159.54%
P/EPS 33.99 9.23 8.33 15.35 28.08 13.49 10.67 116.34%
EY 2.94 10.84 12.00 6.51 3.56 7.41 9.37 -53.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.23 0.23 0.24 0.25 0.23 42.15%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 30/08/13 31/05/13 26/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.67 0.62 0.565 0.405 0.40 0.44 0.41 -
P/RPS 3.70 0.76 0.95 1.09 2.04 0.93 0.98 142.26%
P/EPS 33.00 7.89 11.77 15.94 27.40 14.47 11.52 101.57%
EY 3.03 12.67 8.50 6.27 3.65 6.91 8.68 -50.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.35 0.33 0.24 0.24 0.26 0.25 32.16%

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