[BCB] QoQ TTM Result on 31-Dec-2020 [#2]

Stock
[BCB] BCB BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -52.15%
YoY- -91.38%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 148,820 198,829 206,362 187,037 225,458 253,915 350,461 -43.47%
PBT 9,740 22,939 14,679 11,456 21,396 35,123 78,630 -75.11%
Tax -5,496 -8,030 -10,032 -10,113 -11,526 -13,382 -16,647 -52.19%
NP 4,244 14,909 4,647 1,343 9,870 21,741 61,983 -83.23%
-
NP to SH 9,289 15,847 6,593 4,089 8,546 16,180 41,645 -63.18%
-
Tax Rate 56.43% 35.01% 68.34% 88.28% 53.87% 38.10% 21.17% -
Total Cost 144,576 183,920 201,715 185,694 215,588 232,174 288,478 -36.87%
-
Net Worth 451,571 451,571 475,549 475,549 471,552 519,507 467,556 -2.29%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 451,571 451,571 475,549 475,549 471,552 519,507 467,556 -2.29%
NOSH 412,500 412,500 412,500 412,500 412,500 412,500 412,500 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 2.85% 7.50% 2.25% 0.72% 4.38% 8.56% 17.69% -
ROE 2.06% 3.51% 1.39% 0.86% 1.81% 3.11% 8.91% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 37.24 49.75 51.64 46.80 56.42 63.54 87.70 -43.47%
EPS 2.32 3.97 1.65 1.02 2.14 4.05 10.42 -63.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.13 1.19 1.19 1.18 1.30 1.17 -2.29%
Adjusted Per Share Value based on latest NOSH - 412,500
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 36.08 48.20 50.03 45.34 54.66 61.56 84.96 -43.47%
EPS 2.25 3.84 1.60 0.99 2.07 3.92 10.10 -63.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0947 1.0947 1.1528 1.1528 1.1432 1.2594 1.1335 -2.29%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.26 0.27 0.29 0.36 0.295 0.33 0.225 -
P/RPS 0.70 0.54 0.56 0.77 0.52 0.52 0.26 93.41%
P/EPS 11.19 6.81 17.58 35.18 13.79 8.15 2.16 199.09%
EY 8.94 14.69 5.69 2.84 7.25 12.27 46.32 -66.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.24 0.30 0.25 0.25 0.19 13.57%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 23/09/21 28/05/21 24/02/21 19/11/20 26/08/20 25/06/20 -
Price 0.27 0.265 0.31 0.315 0.315 0.28 0.33 -
P/RPS 0.73 0.53 0.60 0.67 0.56 0.44 0.38 54.47%
P/EPS 11.62 6.68 18.79 30.79 14.73 6.92 3.17 137.54%
EY 8.61 14.96 5.32 3.25 6.79 14.46 31.58 -57.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.26 0.26 0.27 0.22 0.28 -9.75%

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