[BCB] QoQ Cumulative Quarter Result on 31-Mar-2012 [#3]

Stock
[BCB] BCB BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 117.58%
YoY- 27.22%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 74,488 39,521 123,890 89,695 57,431 26,135 118,560 -26.54%
PBT 6,606 3,782 12,300 10,226 5,046 3,720 9,911 -23.60%
Tax -1,669 -928 -4,567 -2,589 -1,363 -1,024 -3,929 -43.34%
NP 4,937 2,854 7,733 7,637 3,683 2,696 5,982 -11.96%
-
NP to SH 5,113 2,941 7,992 7,637 3,510 2,523 5,982 -9.89%
-
Tax Rate 25.26% 24.54% 37.13% 25.32% 27.01% 27.53% 39.64% -
Total Cost 69,551 36,667 116,157 82,058 53,748 23,439 112,578 -27.35%
-
Net Worth 342,208 340,430 439,053 358,252 330,942 333,035 321,546 4.21%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 342,208 340,430 439,053 358,252 330,942 333,035 321,546 4.21%
NOSH 201,299 201,438 262,906 214,522 200,571 201,840 200,966 0.10%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.63% 7.22% 6.24% 8.51% 6.41% 10.32% 5.05% -
ROE 1.49% 0.86% 1.82% 2.13% 1.06% 0.76% 1.86% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 37.00 19.62 47.12 41.81 28.63 12.95 58.99 -26.62%
EPS 2.54 1.46 3.84 3.56 1.75 1.25 2.98 -10.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.69 1.67 1.67 1.65 1.65 1.60 4.10%
Adjusted Per Share Value based on latest NOSH - 218,453
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 18.06 9.58 30.03 21.74 13.92 6.34 28.74 -26.53%
EPS 1.24 0.71 1.94 1.85 0.85 0.61 1.45 -9.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8296 0.8253 1.0644 0.8685 0.8023 0.8074 0.7795 4.22%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.39 0.41 0.41 0.38 0.40 0.38 0.52 -
P/RPS 1.05 2.09 0.87 0.91 1.40 2.93 0.88 12.43%
P/EPS 15.35 28.08 13.49 10.67 22.86 30.40 17.47 -8.22%
EY 6.51 3.56 7.41 9.37 4.38 3.29 5.72 8.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.25 0.23 0.24 0.23 0.33 -21.30%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 30/11/12 30/08/12 31/05/12 29/02/12 29/11/11 26/08/11 -
Price 0.405 0.40 0.44 0.41 0.40 0.40 0.525 -
P/RPS 1.09 2.04 0.93 0.98 1.40 3.09 0.89 14.39%
P/EPS 15.94 27.40 14.47 11.52 22.86 32.00 17.64 -6.50%
EY 6.27 3.65 6.91 8.68 4.38 3.13 5.67 6.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.26 0.25 0.24 0.24 0.33 -19.04%

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