[BCB] QoQ TTM Result on 31-Dec-2008 [#2]

Stock
[BCB] BCB BHD
Announcement Date
12-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -35.11%
YoY- -13.52%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 78,976 93,079 91,174 100,195 104,708 108,221 109,635 -19.62%
PBT 3,599 6,156 6,727 6,395 8,101 7,056 4,222 -10.08%
Tax -1,952 -2,550 -4,008 -3,747 -4,020 -3,779 -1,110 45.64%
NP 1,647 3,606 2,719 2,648 4,081 3,277 3,112 -34.54%
-
NP to SH 1,647 3,606 2,719 2,648 4,081 3,277 3,112 -34.54%
-
Tax Rate 54.24% 41.42% 59.58% 58.59% 49.62% 53.56% 26.29% -
Total Cost 77,329 89,473 88,455 97,547 100,627 104,944 106,523 -19.21%
-
Net Worth 318,710 311,906 317,571 292,499 315,333 322,178 305,387 2.88%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 318,710 311,906 317,571 292,499 315,333 322,178 305,387 2.88%
NOSH 202,999 198,666 203,571 187,500 202,136 207,857 199,600 1.13%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 2.09% 3.87% 2.98% 2.64% 3.90% 3.03% 2.84% -
ROE 0.52% 1.16% 0.86% 0.91% 1.29% 1.02% 1.02% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 38.90 46.85 44.79 53.44 51.80 52.07 54.93 -20.53%
EPS 0.81 1.82 1.34 1.41 2.02 1.58 1.56 -35.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.57 1.56 1.56 1.56 1.55 1.53 1.73%
Adjusted Per Share Value based on latest NOSH - 187,500
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 19.64 23.15 22.67 24.92 26.04 26.91 27.26 -19.61%
EPS 0.41 0.90 0.68 0.66 1.01 0.81 0.77 -34.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7926 0.7756 0.7897 0.7274 0.7842 0.8012 0.7594 2.89%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.41 0.37 0.37 0.38 0.43 0.46 0.50 -
P/RPS 1.05 0.79 0.83 0.71 0.83 0.88 0.91 10.00%
P/EPS 50.53 20.38 27.70 26.91 21.30 29.18 32.07 35.36%
EY 1.98 4.91 3.61 3.72 4.70 3.43 3.12 -26.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.24 0.24 0.24 0.28 0.30 0.33 -14.68%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 21/08/09 21/05/09 12/02/09 20/11/08 22/08/08 22/05/08 -
Price 0.34 0.35 0.38 0.38 0.38 0.44 0.45 -
P/RPS 0.87 0.75 0.85 0.71 0.73 0.85 0.82 4.02%
P/EPS 41.91 19.28 28.45 26.91 18.82 27.91 28.86 28.20%
EY 2.39 5.19 3.51 3.72 5.31 3.58 3.46 -21.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.22 0.24 0.24 0.24 0.28 0.29 -16.80%

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