[BCMALL] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[BCMALL] BCM ALLIANCE BERHAD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 7.06%
YoY- -211.35%
Quarter Report
Latest QR
Upcoming QR
BCMALL's Result
BCMALL's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 88,166 79,872 75,259 65,408 68,829 68,524 68,201 18.72%
PBT -10,491 -14,453 2,256 -489 -1,537 3,775 4,605 -
Tax -2,603 -2,308 -2,158 -1,598 -1,359 -1,282 -1,337 56.10%
NP -13,094 -16,761 98 -2,087 -2,896 2,493 3,268 -
-
NP to SH -13,990 -18,033 -1,176 -3,502 -3,768 1,694 2,609 -
-
Tax Rate - - 95.66% - - 33.96% 29.03% -
Total Cost 101,260 96,633 75,161 67,495 71,725 66,031 64,933 34.58%
-
Net Worth 183,070 183,070 172,117 104,766 100,140 80,485 60,898 108.71%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 183,070 183,070 172,117 104,766 100,140 80,485 60,898 108.71%
NOSH 2,034,112 2,034,112 1,564,702 1,564,702 625,880 625,880 481,447 162.03%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -14.85% -20.98% 0.13% -3.19% -4.21% 3.64% 4.79% -
ROE -7.64% -9.85% -0.68% -3.34% -3.76% 2.10% 4.28% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 4.33 3.93 4.81 6.87 11.00 13.62 15.68 -57.69%
EPS -0.69 -0.89 -0.08 -0.37 -0.60 0.34 0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.11 0.11 0.16 0.16 0.14 -25.57%
Adjusted Per Share Value based on latest NOSH - 1,564,702
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 4.02 3.64 3.43 2.98 3.14 3.12 3.11 18.71%
EPS -0.64 -0.82 -0.05 -0.16 -0.17 0.08 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0834 0.0834 0.0784 0.0478 0.0456 0.0367 0.0278 108.42%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.025 0.03 0.03 0.05 0.12 0.215 0.305 -
P/RPS 0.58 0.76 0.62 0.73 1.09 1.58 1.95 -55.54%
P/EPS -3.63 -3.38 -39.92 -13.60 -19.93 63.84 50.85 -
EY -27.51 -29.55 -2.51 -7.35 -5.02 1.57 1.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.33 0.27 0.45 0.75 1.34 2.18 -74.63%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 26/05/22 24/02/22 23/11/21 23/08/21 25/05/21 23/02/21 -
Price 0.025 0.03 0.025 0.05 0.145 0.15 0.255 -
P/RPS 0.58 0.76 0.52 0.73 1.32 1.10 1.63 -49.88%
P/EPS -3.63 -3.38 -33.26 -13.60 -24.09 44.54 42.52 -
EY -27.51 -29.55 -3.01 -7.35 -4.15 2.25 2.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.33 0.23 0.45 0.91 0.94 1.82 -71.38%

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