[BCB] QoQ TTM Result on 30-Sep-2003 [#1]

Stock
[BCB] BCB BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 77.33%
YoY- 35.38%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 202,318 176,345 154,767 127,027 118,292 118,038 137,840 29.18%
PBT 17,184 13,810 10,750 7,533 5,366 4,307 4,996 128.03%
Tax -7,719 -4,363 -4,410 -3,309 -2,984 -3,331 -3,133 82.51%
NP 9,465 9,447 6,340 4,224 2,382 976 1,863 195.82%
-
NP to SH 9,465 9,447 6,340 4,224 2,382 976 1,863 195.82%
-
Tax Rate 44.92% 31.59% 41.02% 43.93% 55.61% 77.34% 62.71% -
Total Cost 192,853 166,898 148,427 122,803 115,910 117,062 135,977 26.26%
-
Net Worth 205,689 293,303 291,272 289,799 207,272 284,083 273,366 -17.28%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 205,689 293,303 291,272 289,799 207,272 284,083 273,366 -17.28%
NOSH 205,689 206,551 206,576 206,999 207,272 202,916 196,666 3.03%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 4.68% 5.36% 4.10% 3.33% 2.01% 0.83% 1.35% -
ROE 4.60% 3.22% 2.18% 1.46% 1.15% 0.34% 0.68% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 98.36 85.38 74.92 61.37 57.07 58.17 70.09 25.37%
EPS 4.60 4.57 3.07 2.04 1.15 0.48 0.95 186.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.42 1.41 1.40 1.00 1.40 1.39 -19.72%
Adjusted Per Share Value based on latest NOSH - 206,999
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 49.05 42.75 37.52 30.79 28.68 28.62 33.42 29.17%
EPS 2.29 2.29 1.54 1.02 0.58 0.24 0.45 196.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4986 0.711 0.7061 0.7025 0.5025 0.6887 0.6627 -17.29%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.56 0.61 0.65 0.58 0.57 0.68 0.71 -
P/RPS 0.57 0.71 0.87 0.95 1.00 1.17 1.01 -31.73%
P/EPS 12.17 13.34 21.18 28.42 49.60 141.38 74.95 -70.26%
EY 8.22 7.50 4.72 3.52 2.02 0.71 1.33 237.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.43 0.46 0.41 0.57 0.49 0.51 6.43%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 20/05/04 20/02/04 27/11/03 29/08/03 22/05/03 27/02/03 -
Price 0.54 0.57 0.65 0.64 0.60 0.61 0.69 -
P/RPS 0.55 0.67 0.87 1.04 1.05 1.05 0.98 -31.98%
P/EPS 11.74 12.46 21.18 31.36 52.21 126.82 72.84 -70.41%
EY 8.52 8.02 4.72 3.19 1.92 0.79 1.37 238.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.40 0.46 0.46 0.60 0.44 0.50 5.26%

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