[BCB] QoQ TTM Result on 30-Jun-2004 [#4]

Stock
[BCB] BCB BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 0.19%
YoY- 297.36%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 186,132 199,649 206,067 202,318 176,345 154,767 127,027 28.97%
PBT 17,555 18,756 17,640 17,184 13,810 10,750 7,533 75.68%
Tax -8,084 -8,353 -8,035 -7,719 -4,363 -4,410 -3,309 81.29%
NP 9,471 10,403 9,605 9,465 9,447 6,340 4,224 71.22%
-
NP to SH 9,471 10,403 9,605 9,465 9,447 6,340 4,224 71.22%
-
Tax Rate 46.05% 44.54% 45.55% 44.92% 31.59% 41.02% 43.93% -
Total Cost 176,661 189,246 196,462 192,853 166,898 148,427 122,803 27.40%
-
Net Worth 301,010 300,857 297,524 205,689 293,303 291,272 289,799 2.56%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 301,010 300,857 297,524 205,689 293,303 291,272 289,799 2.56%
NOSH 204,769 206,066 206,614 205,689 206,551 206,576 206,999 -0.71%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 5.09% 5.21% 4.66% 4.68% 5.36% 4.10% 3.33% -
ROE 3.15% 3.46% 3.23% 4.60% 3.22% 2.18% 1.46% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 90.90 96.89 99.74 98.36 85.38 74.92 61.37 29.90%
EPS 4.63 5.05 4.65 4.60 4.57 3.07 2.04 72.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.46 1.44 1.00 1.42 1.41 1.40 3.30%
Adjusted Per Share Value based on latest NOSH - 205,689
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 45.12 48.40 49.96 49.05 42.75 37.52 30.79 28.98%
EPS 2.30 2.52 2.33 2.29 2.29 1.54 1.02 71.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7297 0.7294 0.7213 0.4986 0.711 0.7061 0.7025 2.56%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.54 0.61 0.54 0.56 0.61 0.65 0.58 -
P/RPS 0.59 0.63 0.54 0.57 0.71 0.87 0.95 -27.18%
P/EPS 11.68 12.08 11.62 12.17 13.34 21.18 28.42 -44.69%
EY 8.57 8.28 8.61 8.22 7.50 4.72 3.52 80.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.42 0.38 0.56 0.43 0.46 0.41 -6.60%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 19/05/05 25/02/05 23/11/04 30/08/04 20/05/04 20/02/04 27/11/03 -
Price 0.52 0.52 0.56 0.54 0.57 0.65 0.64 -
P/RPS 0.57 0.54 0.56 0.55 0.67 0.87 1.04 -33.00%
P/EPS 11.24 10.30 12.05 11.74 12.46 21.18 31.36 -49.51%
EY 8.89 9.71 8.30 8.52 8.02 4.72 3.19 97.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.39 0.54 0.40 0.46 0.46 -16.64%

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