[BCB] QoQ Quarter Result on 30-Sep-2003 [#1]

Stock
[BCB] BCB BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 130.86%
YoY- 286.92%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 66,679 47,361 49,157 39,121 40,706 25,783 21,417 113.36%
PBT 5,499 4,748 3,534 3,403 2,125 1,688 317 571.28%
Tax -4,405 -1,154 -1,241 -919 -1,049 -1,201 -140 898.75%
NP 1,094 3,594 2,293 2,484 1,076 487 177 237.16%
-
NP to SH 1,094 3,594 2,293 2,484 1,076 487 177 237.16%
-
Tax Rate 80.11% 24.30% 35.12% 27.01% 49.36% 71.15% 44.16% -
Total Cost 65,585 43,767 46,864 36,637 39,630 25,296 21,240 112.19%
-
Net Worth 205,689 293,303 291,272 289,799 207,272 284,083 273,366 -17.28%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 205,689 293,303 291,272 289,799 207,272 284,083 273,366 -17.28%
NOSH 205,689 206,551 206,576 206,999 207,272 202,916 196,666 3.03%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 1.64% 7.59% 4.66% 6.35% 2.64% 1.89% 0.83% -
ROE 0.53% 1.23% 0.79% 0.86% 0.52% 0.17% 0.06% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 32.42 22.93 23.80 18.90 19.64 12.71 10.89 107.08%
EPS 0.53 1.74 1.11 1.20 0.52 0.24 0.09 226.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.42 1.41 1.40 1.00 1.40 1.39 -19.72%
Adjusted Per Share Value based on latest NOSH - 206,999
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 16.16 11.48 11.92 9.48 9.87 6.25 5.19 113.37%
EPS 0.27 0.87 0.56 0.60 0.26 0.12 0.04 257.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4986 0.711 0.7061 0.7025 0.5025 0.6887 0.6627 -17.29%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.56 0.61 0.65 0.58 0.57 0.68 0.71 -
P/RPS 1.73 2.66 2.73 3.07 2.90 5.35 6.52 -58.74%
P/EPS 105.29 35.06 58.56 48.33 109.80 283.33 788.89 -73.91%
EY 0.95 2.85 1.71 2.07 0.91 0.35 0.13 277.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.43 0.46 0.41 0.57 0.49 0.51 6.43%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 20/05/04 20/02/04 27/11/03 29/08/03 22/05/03 27/02/03 -
Price 0.54 0.57 0.65 0.64 0.60 0.61 0.69 -
P/RPS 1.67 2.49 2.73 3.39 3.06 4.80 6.34 -58.94%
P/EPS 101.53 32.76 58.56 53.33 115.58 254.17 766.67 -74.05%
EY 0.98 3.05 1.71 1.88 0.87 0.39 0.13 284.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.40 0.46 0.46 0.60 0.44 0.50 5.26%

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