[BCTTECH] QoQ TTM Result on 31-Mar-2008 [#1]

Stock

[BCTTECH] BCT TECHNOLOGY BHD

Announcement Date

08-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Mar-2008 [#1]

Profit Trend

QoQ- -49.54%

YoY- -70.21%

Quarter Report

BCTTECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
TTM Result
Revenue	9,438	15,807	28,662	38,367	42,034	52,948	53,302	-68.30%
YoY %	-40.29%	-44.85%	-25.30%	-8.72%	-20.61%	-0.66%	-	-
Horiz. %	17.71%	29.66%	53.77%	71.98%	78.86%	99.34%	100.00%	-
PBT	-37,242	-6,495	-1,154	4,459	6,978	11,344	11,478	-
YoY %	-473.39%	-462.82%	-125.88%	-36.10%	-38.49%	-1.17%	-	-
Horiz. %	-324.46%	-56.59%	-10.05%	38.85%	60.79%	98.83%	100.00%	-
Tax	-3	-941	-938	-938	0	938	938	-
YoY %	99.68%	-0.32%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-0.32%	-100.32%	-100.00%	-100.00%	0.00%	100.00%	100.00%	-
NP	-37,245	-7,436	-2,092	3,521	6,978	12,282	12,416	-
YoY %	-400.87%	-255.45%	-159.41%	-49.54%	-43.19%	-1.08%	-	-
Horiz. %	-299.98%	-59.89%	-16.85%	28.36%	56.20%	98.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-37,245	-7,436	-2,092	3,521	6,978	12,282	12,416	-
YoY %	-400.87%	-255.45%	-159.41%	-49.54%	-43.19%	-1.08%	-	-
Horiz. %	-299.98%	-59.89%	-16.85%	28.36%	56.20%	98.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	21.04%	0.00%	-8.27%	-8.17%	-
YoY %	-	-	-	0.00%	0.00%	-1.22%	-	-
Horiz. %	-	-	-	-257.53%	0.00%	101.22%	100.00%	-
Total Cost	46,683	23,243	30,754	34,846	35,056	40,666	40,886	9.19%
YoY %	100.85%	-24.42%	-11.74%	-0.60%	-13.80%	-0.54%	-	-
Horiz. %	114.18%	56.85%	75.22%	85.23%	85.74%	99.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	24,169	50,561	51,284	37,379	56,699	57,776	43,272	-32.05%
YoY %	-52.20%	-1.41%	37.20%	-34.07%	-1.86%	33.52%	-	-
Horiz. %	55.85%	116.84%	118.52%	86.38%	131.03%	133.52%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	24,169	50,561	51,284	37,379	56,699	57,776	43,272	-32.05%
YoY %	-52.20%	-1.41%	37.20%	-34.07%	-1.86%	33.52%	-	-
Horiz. %	55.85%	116.84%	118.52%	86.38%	131.03%	133.52%	100.00%	-
NOSH	134,274	136,652	131,499	88,999	134,999	137,562	123,636	5.63%
YoY %	-1.74%	3.92%	47.75%	-34.07%	-1.86%	11.26%	-	-
Horiz. %	108.60%	110.53%	106.36%	71.98%	109.19%	111.26%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	-394.63%	-47.04%	-7.30%	9.18%	16.60%	23.20%	23.29%	-
YoY %	-738.92%	-544.38%	-179.52%	-44.70%	-28.45%	-0.39%	-	-
Horiz. %	-1,694.42%	-201.98%	-31.34%	39.42%	71.28%	99.61%	100.00%	-
ROE	-154.10%	-14.71%	-4.08%	9.42%	12.31%	21.26%	28.69%	-
YoY %	-947.59%	-260.54%	-143.31%	-23.48%	-42.10%	-25.90%	-	-
Horiz. %	-537.12%	-51.27%	-14.22%	32.83%	42.91%	74.10%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	7.03	11.57	21.80	43.11	31.14	38.49	43.11	-69.98%
YoY %	-39.24%	-46.93%	-49.43%	38.44%	-19.10%	-10.72%	-	-
Horiz. %	16.31%	26.84%	50.57%	100.00%	72.23%	89.28%	100.00%	-
EPS	-27.74	-5.44	-1.59	3.96	5.17	8.93	10.04	-
YoY %	-409.93%	-242.14%	-140.15%	-23.40%	-42.11%	-11.06%	-	-
Horiz. %	-276.29%	-54.18%	-15.84%	39.44%	51.49%	88.94%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.18	0.37	0.39	0.42	0.42	0.42	0.35	-35.68%
YoY %	-51.35%	-5.13%	-7.14%	0.00%	0.00%	20.00%	-	-
Horiz. %	51.43%	105.71%	111.43%	120.00%	120.00%	120.00%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 88,999
RPS	7.03	11.77	21.34	28.57	31.30	39.43	39.69	-68.29%
YoY %	-40.27%	-44.85%	-25.31%	-8.72%	-20.62%	-0.66%	-	-
Horiz. %	17.71%	29.65%	53.77%	71.98%	78.86%	99.34%	100.00%	-
EPS	-27.73	-5.54	-1.56	2.62	5.20	9.15	9.25	-
YoY %	-400.54%	-255.13%	-159.54%	-49.62%	-43.17%	-1.08%	-	-
Horiz. %	-299.78%	-59.89%	-16.86%	28.32%	56.22%	98.92%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.18	0.3765	0.3819	0.2783	0.4222	0.4302	0.3222	-32.04%
YoY %	-52.19%	-1.41%	37.23%	-34.08%	-1.86%	33.52%	-	-
Horiz. %	55.87%	116.85%	118.53%	86.37%	131.04%	133.52%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	0.05	0.08	0.16	0.30	0.50	0.74	1.03	-
P/RPS	0.71	0.69	0.73	0.70	1.61	1.92	2.39	-55.31%
YoY %	2.90%	-5.48%	4.29%	-56.52%	-16.15%	-19.67%	-	-
Horiz. %	29.71%	28.87%	30.54%	29.29%	67.36%	80.33%	100.00%	-
P/EPS	-0.18	-1.47	-10.06	7.58	9.67	8.29	10.26	-
YoY %	87.76%	85.39%	-232.72%	-21.61%	16.65%	-19.20%	-	-
Horiz. %	-1.75%	-14.33%	-98.05%	73.88%	94.25%	80.80%	100.00%	-
EY	-554.76	-68.02	-9.94	13.19	10.34	12.07	9.75	-
YoY %	-715.58%	-584.31%	-175.36%	27.56%	-14.33%	23.79%	-	-
Horiz. %	-5,689.85%	-697.64%	-101.95%	135.28%	106.05%	123.79%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.28	0.22	0.41	0.71	1.19	1.76	2.94	-78.99%
YoY %	27.27%	-46.34%	-42.25%	-40.34%	-32.39%	-40.14%	-	-
Horiz. %	9.52%	7.48%	13.95%	24.15%	40.48%	59.86%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	26/02/09	18/11/08	26/08/08	08/05/08	26/02/08	19/11/07	14/08/07	-
Price	0.05	0.05	0.14	0.17	0.30	0.66	0.85	-
P/RPS	0.71	0.43	0.64	0.39	0.96	1.71	1.97	-49.19%
YoY %	65.12%	-32.81%	64.10%	-59.38%	-43.86%	-13.20%	-	-
Horiz. %	36.04%	21.83%	32.49%	19.80%	48.73%	86.80%	100.00%	-
P/EPS	-0.18	-0.92	-8.80	4.30	5.80	7.39	8.46	-
YoY %	80.43%	89.55%	-304.65%	-25.86%	-21.52%	-12.65%	-	-
Horiz. %	-2.13%	-10.87%	-104.02%	50.83%	68.56%	87.35%	100.00%	-
EY	-554.76	-108.83	-11.36	23.27	17.23	13.53	11.81	-
YoY %	-409.75%	-858.01%	-148.82%	35.06%	27.35%	14.56%	-	-
Horiz. %	-4,697.38%	-921.51%	-96.19%	197.04%	145.89%	114.56%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.28	0.14	0.36	0.40	0.71	1.57	2.43	-76.16%
YoY %	100.00%	-61.11%	-10.00%	-43.66%	-54.78%	-35.39%	-	-
Horiz. %	11.52%	5.76%	14.81%	16.46%	29.22%	64.61%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos