[BCB] QoQ Quarter Result on 31-Dec-2002 [#2]

Stock
[BCB] BCB BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -72.43%
YoY- -87.66%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 39,121 40,706 25,783 21,417 30,386 39,486 45,585 -9.68%
PBT 3,403 2,125 1,688 317 1,236 1,046 2,377 26.99%
Tax -919 -1,049 -1,201 -140 -594 -986 -1,003 -5.65%
NP 2,484 1,076 487 177 642 60 1,374 48.34%
-
NP to SH 2,484 1,076 487 177 642 60 1,374 48.34%
-
Tax Rate 27.01% 49.36% 71.15% 44.16% 48.06% 94.26% 42.20% -
Total Cost 36,637 39,630 25,296 21,240 29,744 39,426 44,211 -11.76%
-
Net Worth 289,799 207,272 284,083 273,366 280,875 285,999 269,153 5.04%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 289,799 207,272 284,083 273,366 280,875 285,999 269,153 5.04%
NOSH 206,999 207,272 202,916 196,666 200,625 200,000 188,219 6.53%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 6.35% 2.64% 1.89% 0.83% 2.11% 0.15% 3.01% -
ROE 0.86% 0.52% 0.17% 0.06% 0.23% 0.02% 0.51% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 18.90 19.64 12.71 10.89 15.15 19.74 24.22 -15.22%
EPS 1.20 0.52 0.24 0.09 0.32 0.03 0.73 39.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.00 1.40 1.39 1.40 1.43 1.43 -1.40%
Adjusted Per Share Value based on latest NOSH - 196,666
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 9.48 9.87 6.25 5.19 7.37 9.57 11.05 -9.70%
EPS 0.60 0.26 0.12 0.04 0.16 0.01 0.33 48.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7025 0.5025 0.6887 0.6627 0.6809 0.6933 0.6525 5.04%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.58 0.57 0.68 0.71 0.78 0.85 0.91 -
P/RPS 3.07 2.90 5.35 6.52 5.15 4.31 3.76 -12.63%
P/EPS 48.33 109.80 283.33 788.89 243.75 2,833.33 124.66 -46.80%
EY 2.07 0.91 0.35 0.13 0.41 0.04 0.80 88.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.57 0.49 0.51 0.56 0.59 0.64 -25.66%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 29/08/03 22/05/03 27/02/03 29/11/02 29/08/02 31/05/02 -
Price 0.64 0.60 0.61 0.69 0.71 0.83 0.89 -
P/RPS 3.39 3.06 4.80 6.34 4.69 4.20 3.67 -5.14%
P/EPS 53.33 115.58 254.17 766.67 221.87 2,766.67 121.92 -42.34%
EY 1.88 0.87 0.39 0.13 0.45 0.04 0.82 73.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.60 0.44 0.50 0.51 0.58 0.62 -18.02%

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