[BCB] QoQ TTM Result on 30-Sep-2004 [#1]

Stock
[BCB] BCB BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 1.48%
YoY- 127.39%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 148,361 186,132 199,649 206,067 202,318 176,345 154,767 -2.78%
PBT 14,151 17,555 18,756 17,640 17,184 13,810 10,750 20.13%
Tax -3,997 -8,084 -8,353 -8,035 -7,719 -4,363 -4,410 -6.35%
NP 10,154 9,471 10,403 9,605 9,465 9,447 6,340 36.92%
-
NP to SH 10,154 9,471 10,403 9,605 9,465 9,447 6,340 36.92%
-
Tax Rate 28.25% 46.05% 44.54% 45.55% 44.92% 31.59% 41.02% -
Total Cost 138,207 176,661 189,246 196,462 192,853 166,898 148,427 -4.64%
-
Net Worth 204,301 301,010 300,857 297,524 205,689 293,303 291,272 -21.07%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 204,301 301,010 300,857 297,524 205,689 293,303 291,272 -21.07%
NOSH 204,301 204,769 206,066 206,614 205,689 206,551 206,576 -0.73%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 6.84% 5.09% 5.21% 4.66% 4.68% 5.36% 4.10% -
ROE 4.97% 3.15% 3.46% 3.23% 4.60% 3.22% 2.18% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 72.62 90.90 96.89 99.74 98.36 85.38 74.92 -2.05%
EPS 4.97 4.63 5.05 4.65 4.60 4.57 3.07 37.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.47 1.46 1.44 1.00 1.42 1.41 -20.48%
Adjusted Per Share Value based on latest NOSH - 206,614
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 35.97 45.12 48.40 49.96 49.05 42.75 37.52 -2.77%
EPS 2.46 2.30 2.52 2.33 2.29 2.29 1.54 36.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4953 0.7297 0.7294 0.7213 0.4986 0.711 0.7061 -21.07%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.50 0.54 0.61 0.54 0.56 0.61 0.65 -
P/RPS 0.69 0.59 0.63 0.54 0.57 0.71 0.87 -14.33%
P/EPS 10.06 11.68 12.08 11.62 12.17 13.34 21.18 -39.15%
EY 9.94 8.57 8.28 8.61 8.22 7.50 4.72 64.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.37 0.42 0.38 0.56 0.43 0.46 5.72%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 19/05/05 25/02/05 23/11/04 30/08/04 20/05/04 20/02/04 -
Price 0.50 0.52 0.52 0.56 0.54 0.57 0.65 -
P/RPS 0.69 0.57 0.54 0.56 0.55 0.67 0.87 -14.33%
P/EPS 10.06 11.24 10.30 12.05 11.74 12.46 21.18 -39.15%
EY 9.94 8.89 9.71 8.30 8.52 8.02 4.72 64.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.35 0.36 0.39 0.54 0.40 0.46 5.72%

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