[BCMALL] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[BCMALL] BCM ALLIANCE BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -94.48%
YoY- -96.21%
Quarter Report
Latest QR
Upcoming QR
BCMALL's Result
BCMALL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 85,948 85,956 90,380 71,928 70,636 112,048 97,516 -2.08%
PBT -20,148 -8,092 -64,172 2,664 5,984 15,912 17,760 -
Tax -1,848 -1,424 -2,148 -1,548 -1,768 -4,252 -3,760 -11.15%
NP -21,996 -9,516 -66,320 1,116 4,216 11,660 14,000 -
-
NP to SH -20,212 -9,388 -67,284 144 3,804 11,808 13,512 -
-
Tax Rate - - - 58.11% 29.55% 26.72% 21.17% -
Total Cost 107,944 95,472 156,700 70,812 66,420 100,388 83,516 4.36%
-
Net Worth 122,046 162,728 183,070 80,485 50,550 50,550 46,337 17.49%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 122,046 162,728 183,070 80,485 50,550 50,550 46,337 17.49%
NOSH 2,034,112 2,034,112 2,034,112 625,880 421,250 421,250 421,250 29.97%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -25.59% -11.07% -73.38% 1.55% 5.97% 10.41% 14.36% -
ROE -16.56% -5.77% -36.75% 0.18% 7.53% 23.36% 29.16% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 4.23 4.23 4.44 14.30 16.77 26.60 23.15 -24.65%
EPS -1.00 -0.48 -3.48 0.04 0.92 2.80 3.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.08 0.09 0.16 0.12 0.12 0.11 -9.60%
Adjusted Per Share Value based on latest NOSH - 625,880
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 3.92 3.92 4.12 3.28 3.22 5.11 4.44 -2.05%
EPS -0.92 -0.43 -3.07 0.01 0.17 0.54 0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0556 0.0742 0.0834 0.0367 0.023 0.023 0.0211 17.50%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.015 0.015 0.03 0.215 0.12 0.195 0.155 -
P/RPS 0.36 0.35 0.68 1.50 0.72 0.73 0.67 -9.82%
P/EPS -1.51 -3.25 -0.91 751.06 13.29 6.96 4.83 -
EY -66.24 -30.77 -110.26 0.13 7.53 14.37 20.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.19 0.33 1.34 1.00 1.63 1.41 -25.02%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 27/05/24 23/05/23 26/05/22 25/05/21 26/06/20 24/05/19 25/05/18 -
Price 0.01 0.015 0.03 0.15 0.22 0.17 0.15 -
P/RPS 0.24 0.35 0.68 1.05 1.31 0.64 0.65 -15.28%
P/EPS -1.01 -3.25 -0.91 523.99 24.36 6.06 4.68 -
EY -99.37 -30.77 -110.26 0.19 4.10 16.49 21.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.19 0.33 0.94 1.83 1.42 1.36 -29.26%

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