[BCMALL] QoQ TTM Result on 31-Mar-2023 [#1]

Stock
[BCMALL] BCM ALLIANCE BERHAD
Announcement Date
23-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 50.75%
YoY- 22.1%
Quarter Report
Latest QR
Upcoming QR
BCMALL's Result
BCMALL's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 94,359 99,895 96,646 91,285 92,391 94,148 88,166 4.61%
PBT -40,509 -8,607 -8,848 -11,599 -25,619 -18,436 -10,491 145.52%
Tax -1,540 -3,048 -2,850 -2,334 -2,515 -2,567 -2,603 -29.45%
NP -42,049 -11,655 -11,698 -13,933 -28,134 -21,003 -13,094 117.20%
-
NP to SH -41,554 -11,301 -11,648 -14,048 -28,522 -21,269 -13,990 106.22%
-
Tax Rate - - - - - - - -
Total Cost 136,408 111,550 108,344 105,218 120,525 115,151 101,260 21.90%
-
Net Worth 122,046 162,728 162,728 162,728 162,728 162,728 183,070 -23.62%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 122,046 162,728 162,728 162,728 162,728 162,728 183,070 -23.62%
NOSH 2,034,112 2,034,112 2,034,112 2,034,112 2,034,112 2,034,112 2,034,112 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -44.56% -11.67% -12.10% -15.26% -30.45% -22.31% -14.85% -
ROE -34.05% -6.94% -7.16% -8.63% -17.53% -13.07% -7.64% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 4.64 4.91 4.75 4.49 4.54 4.63 4.33 4.70%
EPS -2.04 -0.56 -0.57 -0.69 -1.40 -1.05 -0.69 105.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.08 0.08 0.08 0.08 0.08 0.09 -23.62%
Adjusted Per Share Value based on latest NOSH - 2,034,112
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 4.30 4.55 4.41 4.16 4.21 4.29 4.02 4.57%
EPS -1.89 -0.52 -0.53 -0.64 -1.30 -0.97 -0.64 105.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0556 0.0742 0.0742 0.0742 0.0742 0.0742 0.0834 -23.62%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.02 0.015 0.015 0.015 0.025 0.02 0.025 -
P/RPS 0.43 0.31 0.32 0.33 0.55 0.43 0.58 -18.04%
P/EPS -0.98 -2.70 -2.62 -2.17 -1.78 -1.91 -3.63 -58.12%
EY -102.14 -37.04 -38.18 -46.04 -56.09 -52.28 -27.51 139.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.19 0.19 0.19 0.31 0.25 0.28 11.54%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 28/11/23 29/08/23 23/05/23 22/02/23 23/11/22 25/08/22 -
Price 0.02 0.015 0.015 0.015 0.02 0.02 0.025 -
P/RPS 0.43 0.31 0.32 0.33 0.44 0.43 0.58 -18.04%
P/EPS -0.98 -2.70 -2.62 -2.17 -1.43 -1.91 -3.63 -58.12%
EY -102.14 -37.04 -38.18 -46.04 -70.11 -52.28 -27.51 139.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.19 0.19 0.19 0.25 0.25 0.28 11.54%

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