[BCB] QoQ TTM Result on 31-Dec-2003 [#2]

Stock
[BCB] BCB BHD
Announcement Date
20-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 50.09%
YoY- 240.31%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 206,067 202,318 176,345 154,767 127,027 118,292 118,038 44.83%
PBT 17,640 17,184 13,810 10,750 7,533 5,366 4,307 155.32%
Tax -8,035 -7,719 -4,363 -4,410 -3,309 -2,984 -3,331 79.57%
NP 9,605 9,465 9,447 6,340 4,224 2,382 976 357.32%
-
NP to SH 9,605 9,465 9,447 6,340 4,224 2,382 976 357.32%
-
Tax Rate 45.55% 44.92% 31.59% 41.02% 43.93% 55.61% 77.34% -
Total Cost 196,462 192,853 166,898 148,427 122,803 115,910 117,062 41.09%
-
Net Worth 297,524 205,689 293,303 291,272 289,799 207,272 284,083 3.12%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 297,524 205,689 293,303 291,272 289,799 207,272 284,083 3.12%
NOSH 206,614 205,689 206,551 206,576 206,999 207,272 202,916 1.20%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.66% 4.68% 5.36% 4.10% 3.33% 2.01% 0.83% -
ROE 3.23% 4.60% 3.22% 2.18% 1.46% 1.15% 0.34% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 99.74 98.36 85.38 74.92 61.37 57.07 58.17 43.11%
EPS 4.65 4.60 4.57 3.07 2.04 1.15 0.48 352.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.00 1.42 1.41 1.40 1.00 1.40 1.89%
Adjusted Per Share Value based on latest NOSH - 206,576
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 49.96 49.05 42.75 37.52 30.79 28.68 28.62 44.83%
EPS 2.33 2.29 2.29 1.54 1.02 0.58 0.24 353.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7213 0.4986 0.711 0.7061 0.7025 0.5025 0.6887 3.12%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.54 0.56 0.61 0.65 0.58 0.57 0.68 -
P/RPS 0.54 0.57 0.71 0.87 0.95 1.00 1.17 -40.19%
P/EPS 11.62 12.17 13.34 21.18 28.42 49.60 141.38 -81.01%
EY 8.61 8.22 7.50 4.72 3.52 2.02 0.71 425.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.56 0.43 0.46 0.41 0.57 0.49 -15.55%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 30/08/04 20/05/04 20/02/04 27/11/03 29/08/03 22/05/03 -
Price 0.56 0.54 0.57 0.65 0.64 0.60 0.61 -
P/RPS 0.56 0.55 0.67 0.87 1.04 1.05 1.05 -34.15%
P/EPS 12.05 11.74 12.46 21.18 31.36 52.21 126.82 -79.08%
EY 8.30 8.52 8.02 4.72 3.19 1.92 0.79 377.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.54 0.40 0.46 0.46 0.60 0.44 -7.70%

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