[BCMALL] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[BCMALL] BCM ALLIANCE BERHAD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -14.49%
YoY- 82.76%
Quarter Report
Latest QR
Upcoming QR
BCMALL's Result
BCMALL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 65,482 64,226 104,896 102,082 75,018 65,090 75,734 -2.39%
PBT -7,944 4,340 10,020 16,120 8,320 11,632 12,910 -
Tax -1,508 -1,464 -2,692 -4,290 -1,998 -2,904 -3,204 -11.79%
NP -9,452 2,876 7,328 11,830 6,322 8,728 9,706 -
-
NP to SH -10,592 2,162 7,310 11,554 6,322 8,728 9,706 -
-
Tax Rate - 33.73% 26.87% 26.61% 24.01% 24.97% 24.82% -
Total Cost 74,934 61,350 97,568 90,252 68,696 56,362 66,028 2.12%
-
Net Worth 100,140 50,550 50,550 46,337 37,912 20,980 0 -
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - 3,356 - -
Div Payout % - - - - - 38.46% - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 100,140 50,550 50,550 46,337 37,912 20,980 0 -
NOSH 625,880 421,250 421,250 421,250 421,250 419,615 422,000 6.78%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -14.43% 4.48% 6.99% 11.59% 8.43% 13.41% 12.82% -
ROE -10.58% 4.28% 14.46% 24.93% 16.68% 41.60% 0.00% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 10.46 15.25 24.90 24.23 17.81 15.51 17.95 -8.59%
EPS -1.88 0.52 1.74 2.74 1.50 2.08 2.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.80 0.00 -
NAPS 0.16 0.12 0.12 0.11 0.09 0.05 0.00 -
Adjusted Per Share Value based on latest NOSH - 421,250
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 2.98 2.93 4.78 4.65 3.42 2.97 3.45 -2.40%
EPS -0.48 0.10 0.33 0.53 0.29 0.40 0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.15 0.00 -
NAPS 0.0456 0.023 0.023 0.0211 0.0173 0.0096 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 - - -
Price 0.12 0.25 0.175 0.16 0.205 0.00 0.00 -
P/RPS 1.15 1.64 0.70 0.66 1.15 0.00 0.00 -
P/EPS -7.09 48.71 10.08 5.83 13.66 0.00 0.00 -
EY -14.10 2.05 9.92 17.14 7.32 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 2.08 1.46 1.45 2.28 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 23/08/21 25/08/20 27/08/19 28/08/18 28/08/17 19/10/16 - -
Price 0.145 0.30 0.16 0.20 0.19 0.00 0.00 -
P/RPS 1.39 1.97 0.64 0.83 1.07 0.00 0.00 -
P/EPS -8.57 58.45 9.22 7.29 12.66 0.00 0.00 -
EY -11.67 1.71 10.85 13.71 7.90 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 2.50 1.33 1.82 2.11 0.00 0.00 -

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