[BCB] QoQ Quarter Result on 30-Jun-2013 [#4]

Stock
[BCB] BCB BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 52.19%
YoY- 1462.59%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 59,375 82,591 36,253 44,982 45,209 34,967 39,521 31.20%
PBT 7,548 13,601 5,239 8,649 6,153 2,824 3,782 58.58%
Tax -1,802 -3,295 -1,257 -1,711 -1,234 -741 -928 55.70%
NP 5,746 10,306 3,982 6,938 4,919 2,083 2,854 59.51%
-
NP to SH 5,624 8,819 4,061 6,891 4,528 2,172 2,941 54.12%
-
Tax Rate 23.87% 24.23% 23.99% 19.78% 20.06% 26.24% 24.54% -
Total Cost 53,629 72,285 32,271 38,044 40,290 32,884 36,667 28.87%
-
Net Worth 370,263 364,785 354,087 351,581 346,140 341,888 340,430 5.76%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 370,263 364,785 354,087 351,581 346,140 341,888 340,430 5.76%
NOSH 200,142 200,431 200,049 200,903 201,244 201,111 201,438 -0.42%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 9.68% 12.48% 10.98% 15.42% 10.88% 5.96% 7.22% -
ROE 1.52% 2.42% 1.15% 1.96% 1.31% 0.64% 0.86% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 29.67 41.21 18.12 22.39 22.46 17.39 19.62 31.78%
EPS 2.81 4.40 2.03 3.43 2.25 1.08 1.46 54.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.82 1.77 1.75 1.72 1.70 1.69 6.22%
Adjusted Per Share Value based on latest NOSH - 200,903
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 14.39 20.02 8.79 10.90 10.96 8.48 9.58 31.19%
EPS 1.36 2.14 0.98 1.67 1.10 0.53 0.71 54.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8976 0.8843 0.8584 0.8523 0.8391 0.8288 0.8253 5.76%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.85 0.68 0.69 0.725 0.40 0.39 0.41 -
P/RPS 2.87 1.65 3.81 3.24 1.78 2.24 2.09 23.56%
P/EPS 30.25 15.45 33.99 21.14 17.78 36.11 28.08 5.09%
EY 3.31 6.47 2.94 4.73 5.62 2.77 3.56 -4.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.37 0.39 0.41 0.23 0.23 0.24 54.36%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 27/02/14 28/11/13 30/08/13 31/05/13 26/02/13 30/11/12 -
Price 1.05 0.74 0.67 0.62 0.565 0.405 0.40 -
P/RPS 3.54 1.80 3.70 2.77 2.52 2.33 2.04 44.45%
P/EPS 37.37 16.82 33.00 18.08 25.11 37.50 27.40 23.00%
EY 2.68 5.95 3.03 5.53 3.98 2.67 3.65 -18.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.41 0.38 0.35 0.33 0.24 0.24 78.10%

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