[BCB] QoQ TTM Result on 31-Mar-2003 [#3]

Stock
[BCB] BCB BHD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -47.61%
YoY- -39.34%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 154,767 127,027 118,292 118,038 137,840 166,305 174,699 -7.73%
PBT 10,750 7,533 5,366 4,307 4,996 6,939 7,583 26.11%
Tax -4,410 -3,309 -2,984 -3,331 -3,133 -3,819 -4,046 5.89%
NP 6,340 4,224 2,382 976 1,863 3,120 3,537 47.40%
-
NP to SH 6,340 4,224 2,382 976 1,863 3,120 3,537 47.40%
-
Tax Rate 41.02% 43.93% 55.61% 77.34% 62.71% 55.04% 53.36% -
Total Cost 148,427 122,803 115,910 117,062 135,977 163,185 171,162 -9.04%
-
Net Worth 291,272 289,799 207,272 284,083 273,366 280,875 200,000 28.39%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 291,272 289,799 207,272 284,083 273,366 280,875 200,000 28.39%
NOSH 206,576 206,999 207,272 202,916 196,666 200,625 200,000 2.17%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.10% 3.33% 2.01% 0.83% 1.35% 1.88% 2.02% -
ROE 2.18% 1.46% 1.15% 0.34% 0.68% 1.11% 1.77% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 74.92 61.37 57.07 58.17 70.09 82.89 87.35 -9.70%
EPS 3.07 2.04 1.15 0.48 0.95 1.56 1.77 44.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.40 1.00 1.40 1.39 1.40 1.00 25.66%
Adjusted Per Share Value based on latest NOSH - 202,916
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 37.52 30.79 28.68 28.62 33.42 40.32 42.35 -7.73%
EPS 1.54 1.02 0.58 0.24 0.45 0.76 0.86 47.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7061 0.7025 0.5025 0.6887 0.6627 0.6809 0.4848 28.40%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.65 0.58 0.57 0.68 0.71 0.78 0.85 -
P/RPS 0.87 0.95 1.00 1.17 1.01 0.94 0.97 -6.97%
P/EPS 21.18 28.42 49.60 141.38 74.95 50.16 48.06 -42.00%
EY 4.72 3.52 2.02 0.71 1.33 1.99 2.08 72.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.41 0.57 0.49 0.51 0.56 0.85 -33.51%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 20/02/04 27/11/03 29/08/03 22/05/03 27/02/03 29/11/02 29/08/02 -
Price 0.65 0.64 0.60 0.61 0.69 0.71 0.83 -
P/RPS 0.87 1.04 1.05 1.05 0.98 0.86 0.95 -5.68%
P/EPS 21.18 31.36 52.21 126.82 72.84 45.66 46.93 -41.07%
EY 4.72 3.19 1.92 0.79 1.37 2.19 2.13 69.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.60 0.44 0.50 0.51 0.83 -32.45%

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