[BCB] QoQ TTM Result on 30-Sep-2006 [#1]

Stock
[BCB] BCB BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -2.2%
YoY- -21.47%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 120,099 122,364 122,997 124,910 122,894 125,640 129,815 -5.06%
PBT 5,248 8,989 10,988 11,763 12,049 10,936 11,756 -41.67%
Tax -1,617 -3,604 -3,853 -4,038 -4,150 -2,558 -2,915 -32.56%
NP 3,631 5,385 7,135 7,725 7,899 8,378 8,841 -44.83%
-
NP to SH 3,631 5,385 7,135 7,725 7,899 8,378 8,841 -44.83%
-
Tax Rate 30.81% 40.09% 35.07% 34.33% 34.44% 23.39% 24.80% -
Total Cost 116,468 116,979 115,862 117,185 114,995 117,262 120,974 -2.50%
-
Net Worth 205,000 310,218 305,013 303,851 202,429 302,614 303,063 -22.99%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 205,000 310,218 305,013 303,851 202,429 302,614 303,063 -22.99%
NOSH 205,000 204,090 200,666 201,226 202,429 201,743 203,398 0.52%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 3.02% 4.40% 5.80% 6.18% 6.43% 6.67% 6.81% -
ROE 1.77% 1.74% 2.34% 2.54% 3.90% 2.77% 2.92% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 58.58 59.96 61.29 62.07 60.71 62.28 63.82 -5.56%
EPS 1.77 2.64 3.56 3.84 3.90 4.15 4.35 -45.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.52 1.52 1.51 1.00 1.50 1.49 -23.40%
Adjusted Per Share Value based on latest NOSH - 201,226
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 29.87 30.43 30.59 31.06 30.56 31.24 32.28 -5.05%
EPS 0.90 1.34 1.77 1.92 1.96 2.08 2.20 -44.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5098 0.7714 0.7585 0.7556 0.5034 0.7525 0.7536 -22.99%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.66 0.62 0.47 0.42 0.43 0.45 0.45 -
P/RPS 1.13 1.03 0.77 0.68 0.71 0.72 0.71 36.43%
P/EPS 37.26 23.50 13.22 10.94 11.02 10.84 10.35 135.44%
EY 2.68 4.26 7.57 9.14 9.07 9.23 9.66 -57.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.41 0.31 0.28 0.43 0.30 0.30 69.39%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 16/05/07 16/02/07 28/11/06 29/08/06 23/05/06 24/02/06 -
Price 0.61 0.62 0.70 0.41 0.42 0.43 0.45 -
P/RPS 1.04 1.03 1.14 0.66 0.69 0.69 0.71 29.06%
P/EPS 34.44 23.50 19.69 10.68 10.76 10.35 10.35 123.37%
EY 2.90 4.26 5.08 9.36 9.29 9.66 9.66 -55.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.41 0.46 0.27 0.42 0.29 0.30 60.70%

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