[BCB] QoQ Quarter Result on 31-Dec-2003 [#2]

Stock
[BCB] BCB BHD
Announcement Date
20-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -7.69%
YoY- 1195.48%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 42,870 66,679 47,361 49,157 39,121 40,706 25,783 40.22%
PBT 3,859 5,499 4,748 3,534 3,403 2,125 1,688 73.27%
Tax -1,235 -4,405 -1,154 -1,241 -919 -1,049 -1,201 1.87%
NP 2,624 1,094 3,594 2,293 2,484 1,076 487 206.40%
-
NP to SH 2,624 1,094 3,594 2,293 2,484 1,076 487 206.40%
-
Tax Rate 32.00% 80.11% 24.30% 35.12% 27.01% 49.36% 71.15% -
Total Cost 40,246 65,585 43,767 46,864 36,637 39,630 25,296 36.16%
-
Net Worth 297,524 205,689 293,303 291,272 289,799 207,272 284,083 3.12%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 297,524 205,689 293,303 291,272 289,799 207,272 284,083 3.12%
NOSH 206,614 205,689 206,551 206,576 206,999 207,272 202,916 1.20%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 6.12% 1.64% 7.59% 4.66% 6.35% 2.64% 1.89% -
ROE 0.88% 0.53% 1.23% 0.79% 0.86% 0.52% 0.17% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 20.75 32.42 22.93 23.80 18.90 19.64 12.71 38.52%
EPS 1.27 0.53 1.74 1.11 1.20 0.52 0.24 202.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.00 1.42 1.41 1.40 1.00 1.40 1.89%
Adjusted Per Share Value based on latest NOSH - 206,576
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 10.39 16.16 11.48 11.92 9.48 9.87 6.25 40.20%
EPS 0.64 0.27 0.87 0.56 0.60 0.26 0.12 204.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7213 0.4986 0.711 0.7061 0.7025 0.5025 0.6887 3.12%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.54 0.56 0.61 0.65 0.58 0.57 0.68 -
P/RPS 2.60 1.73 2.66 2.73 3.07 2.90 5.35 -38.10%
P/EPS 42.52 105.29 35.06 58.56 48.33 109.80 283.33 -71.66%
EY 2.35 0.95 2.85 1.71 2.07 0.91 0.35 254.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.56 0.43 0.46 0.41 0.57 0.49 -15.55%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 30/08/04 20/05/04 20/02/04 27/11/03 29/08/03 22/05/03 -
Price 0.56 0.54 0.57 0.65 0.64 0.60 0.61 -
P/RPS 2.70 1.67 2.49 2.73 3.39 3.06 4.80 -31.78%
P/EPS 44.09 101.53 32.76 58.56 53.33 115.58 254.17 -68.79%
EY 2.27 0.98 3.05 1.71 1.88 0.87 0.39 222.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.54 0.40 0.46 0.46 0.60 0.44 -7.70%

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