[BCMALL] QoQ Quarter Result on 31-Dec-2018 [#4]

Stock
[BCMALL] BCM ALLIANCE BERHAD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 56.97%
YoY- 1103.85%
Quarter Report
Latest QR
Upcoming QR
BCMALL's Result
BCMALL's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 29,243 24,436 28,012 21,876 19,629 26,662 24,379 12.88%
PBT 1,439 1,032 3,978 2,219 1,227 3,620 4,440 -52.78%
Tax -591 -283 -1,063 -610 -172 -1,205 -940 -26.58%
NP 848 749 2,915 1,609 1,055 2,415 3,500 -61.10%
-
NP to SH 665 703 2,952 1,565 997 2,399 3,378 -66.12%
-
Tax Rate 41.07% 27.42% 26.72% 27.49% 14.02% 33.29% 21.17% -
Total Cost 28,395 23,687 25,097 20,267 18,574 24,247 20,879 22.72%
-
Net Worth 50,550 50,550 50,550 46,337 46,337 46,337 46,337 5.96%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 50,550 50,550 50,550 46,337 46,337 46,337 46,337 5.96%
NOSH 421,250 421,250 421,250 421,250 421,250 421,250 421,250 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 2.90% 3.07% 10.41% 7.36% 5.37% 9.06% 14.36% -
ROE 1.32% 1.39% 5.84% 3.38% 2.15% 5.18% 7.29% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 6.94 5.80 6.65 5.19 4.66 6.33 5.79 12.82%
EPS 0.16 0.17 0.70 0.37 0.24 0.57 0.80 -65.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.11 0.11 0.11 0.11 5.96%
Adjusted Per Share Value based on latest NOSH - 421,250
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 1.44 1.20 1.38 1.08 0.96 1.31 1.20 12.91%
EPS 0.03 0.03 0.15 0.08 0.05 0.12 0.17 -68.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0249 0.0249 0.0249 0.0228 0.0228 0.0228 0.0228 6.04%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.145 0.175 0.195 0.18 0.235 0.16 0.155 -
P/RPS 2.09 3.02 2.93 3.47 5.04 2.53 2.68 -15.26%
P/EPS 91.85 104.86 27.83 48.45 99.29 28.10 19.33 182.37%
EY 1.09 0.95 3.59 2.06 1.01 3.56 5.17 -64.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.46 1.63 1.64 2.14 1.45 1.41 -9.68%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 27/08/19 24/05/19 27/02/19 28/11/18 28/08/18 25/05/18 -
Price 0.14 0.16 0.17 0.20 0.215 0.20 0.15 -
P/RPS 2.02 2.76 2.56 3.85 4.61 3.16 2.59 -15.25%
P/EPS 88.68 95.87 24.26 53.83 90.84 35.12 18.71 181.89%
EY 1.13 1.04 4.12 1.86 1.10 2.85 5.35 -64.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.33 1.42 1.82 1.95 1.82 1.36 -9.53%

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