[BCB] QoQ Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[BCB] BCB BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 88.56%
YoY- 26.24%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 118,844 36,253 164,578 119,697 74,488 39,521 123,890 -2.72%
PBT 18,840 5,239 20,924 12,759 6,606 3,782 12,300 32.77%
Tax -4,552 -1,257 -4,823 -2,903 -1,669 -928 -4,567 -0.21%
NP 14,288 3,982 16,101 9,856 4,937 2,854 7,733 50.40%
-
NP to SH 12,880 4,061 15,803 9,641 5,113 2,941 7,992 37.33%
-
Tax Rate 24.16% 23.99% 23.05% 22.75% 25.26% 24.54% 37.13% -
Total Cost 104,556 32,271 148,477 109,841 69,551 36,667 116,157 -6.75%
-
Net Worth 364,566 354,087 351,958 345,469 342,208 340,430 439,053 -11.62%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 364,566 354,087 351,958 345,469 342,208 340,430 439,053 -11.62%
NOSH 200,311 200,049 201,119 200,854 201,299 201,438 262,906 -16.53%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 12.02% 10.98% 9.78% 8.23% 6.63% 7.22% 6.24% -
ROE 3.53% 1.15% 4.49% 2.79% 1.49% 0.86% 1.82% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 59.33 18.12 81.83 59.59 37.00 19.62 47.12 16.55%
EPS 6.43 2.03 7.89 4.80 2.54 1.46 3.84 40.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.77 1.75 1.72 1.70 1.69 1.67 5.88%
Adjusted Per Share Value based on latest NOSH - 201,244
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 28.81 8.79 39.90 29.02 18.06 9.58 30.03 -2.71%
EPS 3.12 0.98 3.83 2.34 1.24 0.71 1.94 37.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8838 0.8584 0.8532 0.8375 0.8296 0.8253 1.0644 -11.62%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.68 0.69 0.725 0.40 0.39 0.41 0.41 -
P/RPS 1.15 3.81 0.89 0.67 1.05 2.09 0.87 20.38%
P/EPS 10.58 33.99 9.23 8.33 15.35 28.08 13.49 -14.91%
EY 9.46 2.94 10.84 12.00 6.51 3.56 7.41 17.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.39 0.41 0.23 0.23 0.24 0.25 29.77%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 30/08/13 31/05/13 26/02/13 30/11/12 30/08/12 -
Price 0.74 0.67 0.62 0.565 0.405 0.40 0.44 -
P/RPS 1.25 3.70 0.76 0.95 1.09 2.04 0.93 21.72%
P/EPS 11.51 33.00 7.89 11.77 15.94 27.40 14.47 -14.11%
EY 8.69 3.03 12.67 8.50 6.27 3.65 6.91 16.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.38 0.35 0.33 0.24 0.24 0.26 35.36%

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