[BCB] QoQ TTM Result on 31-Dec-2002 [#2]

Stock
[BCB] BCB BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -40.29%
YoY- 462.84%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 127,027 118,292 118,038 137,840 166,305 174,699 160,997 -14.60%
PBT 7,533 5,366 4,307 4,996 6,939 7,583 4,141 48.96%
Tax -3,309 -2,984 -3,331 -3,133 -3,819 -4,046 -274 425.58%
NP 4,224 2,382 976 1,863 3,120 3,537 3,867 6.05%
-
NP to SH 4,224 2,382 976 1,863 3,120 3,537 1,609 90.19%
-
Tax Rate 43.93% 55.61% 77.34% 62.71% 55.04% 53.36% 6.62% -
Total Cost 122,803 115,910 117,062 135,977 163,185 171,162 157,130 -15.14%
-
Net Worth 289,799 207,272 284,083 273,366 280,875 200,000 269,153 5.04%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 289,799 207,272 284,083 273,366 280,875 200,000 269,153 5.04%
NOSH 206,999 207,272 202,916 196,666 200,625 200,000 188,219 6.53%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 3.33% 2.01% 0.83% 1.35% 1.88% 2.02% 2.40% -
ROE 1.46% 1.15% 0.34% 0.68% 1.11% 1.77% 0.60% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 61.37 57.07 58.17 70.09 82.89 87.35 85.54 -19.84%
EPS 2.04 1.15 0.48 0.95 1.56 1.77 0.85 79.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.00 1.40 1.39 1.40 1.00 1.43 -1.40%
Adjusted Per Share Value based on latest NOSH - 196,666
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 30.79 28.68 28.62 33.42 40.32 42.35 39.03 -14.61%
EPS 1.02 0.58 0.24 0.45 0.76 0.86 0.39 89.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7025 0.5025 0.6887 0.6627 0.6809 0.4848 0.6525 5.04%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.58 0.57 0.68 0.71 0.78 0.85 0.91 -
P/RPS 0.95 1.00 1.17 1.01 0.94 0.97 1.06 -7.03%
P/EPS 28.42 49.60 141.38 74.95 50.16 48.06 106.45 -58.50%
EY 3.52 2.02 0.71 1.33 1.99 2.08 0.94 140.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.57 0.49 0.51 0.56 0.85 0.64 -25.66%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 29/08/03 22/05/03 27/02/03 29/11/02 29/08/02 31/05/02 -
Price 0.64 0.60 0.61 0.69 0.71 0.83 0.89 -
P/RPS 1.04 1.05 1.05 0.98 0.86 0.95 1.04 0.00%
P/EPS 31.36 52.21 126.82 72.84 45.66 46.93 104.11 -55.03%
EY 3.19 1.92 0.79 1.37 2.19 2.13 0.96 122.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.60 0.44 0.50 0.51 0.83 0.62 -18.02%

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