[BCB] QoQ Quarter Result on 31-Dec-2004 [#2]

Stock
[BCB] BCB BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 17.8%
YoY- 34.8%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 32,189 28,908 33,844 42,739 42,870 66,679 47,361 -22.67%
PBT 3,249 2,095 3,547 4,650 3,859 5,499 4,748 -22.32%
Tax -942 -318 -885 -1,559 -1,235 -4,405 -1,154 -12.64%
NP 2,307 1,777 2,662 3,091 2,624 1,094 3,594 -25.56%
-
NP to SH 2,307 1,777 2,662 3,091 2,624 1,094 3,594 -25.56%
-
Tax Rate 28.99% 15.18% 24.95% 33.53% 32.00% 80.11% 24.30% -
Total Cost 29,882 27,131 31,182 39,648 40,246 65,585 43,767 -22.44%
-
Net Worth 299,505 204,301 301,010 300,857 297,524 205,689 293,303 1.40%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 299,505 204,301 301,010 300,857 297,524 205,689 293,303 1.40%
NOSH 202,368 204,301 204,769 206,066 206,614 205,689 206,551 -1.35%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 7.17% 6.15% 7.87% 7.23% 6.12% 1.64% 7.59% -
ROE 0.77% 0.87% 0.88% 1.03% 0.88% 0.53% 1.23% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 15.91 14.15 16.53 20.74 20.75 32.42 22.93 -21.60%
EPS 1.14 0.87 1.30 1.50 1.27 0.53 1.74 -24.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.00 1.47 1.46 1.44 1.00 1.42 2.79%
Adjusted Per Share Value based on latest NOSH - 206,066
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 7.80 7.01 8.20 10.36 10.39 16.16 11.48 -22.69%
EPS 0.56 0.43 0.65 0.75 0.64 0.27 0.87 -25.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7261 0.4953 0.7297 0.7294 0.7213 0.4986 0.711 1.40%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.47 0.50 0.54 0.61 0.54 0.56 0.61 -
P/RPS 2.95 3.53 3.27 2.94 2.60 1.73 2.66 7.13%
P/EPS 41.23 57.48 41.54 40.67 42.52 105.29 35.06 11.40%
EY 2.43 1.74 2.41 2.46 2.35 0.95 2.85 -10.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.50 0.37 0.42 0.38 0.56 0.43 -17.86%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 21/11/05 26/08/05 19/05/05 25/02/05 23/11/04 30/08/04 20/05/04 -
Price 0.47 0.50 0.52 0.52 0.56 0.54 0.57 -
P/RPS 2.95 3.53 3.15 2.51 2.70 1.67 2.49 11.95%
P/EPS 41.23 57.48 40.00 34.67 44.09 101.53 32.76 16.55%
EY 2.43 1.74 2.50 2.88 2.27 0.98 3.05 -14.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.50 0.35 0.36 0.39 0.54 0.40 -13.81%

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