[BCB] QoQ TTM Result on 31-Mar-2004 [#3]

Stock
[BCB] BCB BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 49.01%
YoY- 867.93%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 199,649 206,067 202,318 176,345 154,767 127,027 118,292 41.53%
PBT 18,756 17,640 17,184 13,810 10,750 7,533 5,366 129.44%
Tax -8,353 -8,035 -7,719 -4,363 -4,410 -3,309 -2,984 98.00%
NP 10,403 9,605 9,465 9,447 6,340 4,224 2,382 165.99%
-
NP to SH 10,403 9,605 9,465 9,447 6,340 4,224 2,382 165.99%
-
Tax Rate 44.54% 45.55% 44.92% 31.59% 41.02% 43.93% 55.61% -
Total Cost 189,246 196,462 192,853 166,898 148,427 122,803 115,910 38.44%
-
Net Worth 300,857 297,524 205,689 293,303 291,272 289,799 207,272 28.05%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 300,857 297,524 205,689 293,303 291,272 289,799 207,272 28.05%
NOSH 206,066 206,614 205,689 206,551 206,576 206,999 207,272 -0.38%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 5.21% 4.66% 4.68% 5.36% 4.10% 3.33% 2.01% -
ROE 3.46% 3.23% 4.60% 3.22% 2.18% 1.46% 1.15% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 96.89 99.74 98.36 85.38 74.92 61.37 57.07 42.08%
EPS 5.05 4.65 4.60 4.57 3.07 2.04 1.15 166.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.44 1.00 1.42 1.41 1.40 1.00 28.54%
Adjusted Per Share Value based on latest NOSH - 206,551
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 48.40 49.96 49.05 42.75 37.52 30.79 28.68 41.52%
EPS 2.52 2.33 2.29 2.29 1.54 1.02 0.58 165.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7294 0.7213 0.4986 0.711 0.7061 0.7025 0.5025 28.05%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.61 0.54 0.56 0.61 0.65 0.58 0.57 -
P/RPS 0.63 0.54 0.57 0.71 0.87 0.95 1.00 -26.40%
P/EPS 12.08 11.62 12.17 13.34 21.18 28.42 49.60 -60.83%
EY 8.28 8.61 8.22 7.50 4.72 3.52 2.02 155.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.38 0.56 0.43 0.46 0.41 0.57 -18.34%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 23/11/04 30/08/04 20/05/04 20/02/04 27/11/03 29/08/03 -
Price 0.52 0.56 0.54 0.57 0.65 0.64 0.60 -
P/RPS 0.54 0.56 0.55 0.67 0.87 1.04 1.05 -35.68%
P/EPS 10.30 12.05 11.74 12.46 21.18 31.36 52.21 -65.94%
EY 9.71 8.30 8.52 8.02 4.72 3.19 1.92 193.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.54 0.40 0.46 0.46 0.60 -28.75%

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