[BCB] QoQ Cumulative Quarter Result on 31-Dec-2014 [#2]

Stock
[BCB] BCB BHD
Announcement Date
12-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 98.2%
YoY- 32.37%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 59,838 398,740 288,354 197,728 123,899 281,945 178,219 -51.66%
PBT 10,293 48,118 38,592 25,143 15,038 43,808 26,388 -46.58%
Tax -3,990 -13,871 -11,679 -6,034 -4,303 -11,294 -6,354 -26.64%
NP 6,303 34,247 26,913 19,109 10,735 32,514 20,034 -53.70%
-
NP to SH 4,365 33,921 24,708 17,049 8,602 30,692 18,504 -61.78%
-
Tax Rate 38.76% 28.83% 30.26% 24.00% 28.61% 25.78% 24.08% -
Total Cost 53,535 364,493 261,441 178,619 113,164 249,431 158,185 -51.40%
-
Net Worth 404,463 200,247 408,462 400,681 392,091 382,385 370,480 6.01%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - 60 - -
Div Payout % - - - - - 0.20% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 404,463 200,247 408,462 400,681 392,091 382,385 370,480 6.01%
NOSH 200,229 200,247 200,226 200,340 200,046 200,201 200,259 -0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 10.53% 8.59% 9.33% 9.66% 8.66% 11.53% 11.24% -
ROE 1.08% 16.94% 6.05% 4.26% 2.19% 8.03% 4.99% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 29.88 199.12 144.01 98.70 61.94 140.83 88.99 -51.65%
EPS 2.18 8.47 12.34 8.51 4.30 15.33 9.24 -61.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.03 0.00 -
NAPS 2.02 1.00 2.04 2.00 1.96 1.91 1.85 6.03%
Adjusted Per Share Value based on latest NOSH - 200,165
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 14.88 99.16 71.71 49.17 30.81 70.11 44.32 -51.66%
EPS 1.09 8.44 6.14 4.24 2.14 7.63 4.60 -61.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 1.0058 0.498 1.0157 0.9964 0.975 0.9509 0.9213 6.01%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.10 1.02 0.96 0.89 1.39 1.00 0.85 -
P/RPS 3.68 0.51 0.67 0.90 2.24 0.71 0.96 144.73%
P/EPS 50.46 6.02 7.78 10.46 32.33 6.52 9.20 210.68%
EY 1.98 16.61 12.85 9.56 3.09 15.33 10.87 -67.83%
DY 0.00 0.00 0.00 0.00 0.00 0.03 0.00 -
P/NAPS 0.54 1.02 0.47 0.45 0.71 0.52 0.46 11.27%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 28/08/15 27/05/15 12/02/15 27/11/14 29/08/14 23/05/14 -
Price 1.20 1.13 0.955 0.985 1.25 1.40 1.05 -
P/RPS 4.02 0.57 0.66 1.00 2.02 0.99 1.18 126.24%
P/EPS 55.05 6.67 7.74 11.57 29.07 9.13 11.36 186.08%
EY 1.82 14.99 12.92 8.64 3.44 10.95 8.80 -64.99%
DY 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 0.59 1.13 0.47 0.49 0.64 0.73 0.57 2.32%

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