[BCB] YoY Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[BCB] BCB BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 10.88%
YoY- 5.64%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 131,740 136,820 128,756 171,480 156,484 121,544 155,120 -2.68%
PBT 8,436 11,852 12,996 15,436 13,612 4,944 7,520 1.93%
Tax -2,192 -3,320 -3,768 -4,940 -3,676 -2,376 -3,284 -6.51%
NP 6,244 8,532 9,228 10,496 9,936 2,568 4,236 6.67%
-
NP to SH 6,244 8,532 9,228 10,496 9,936 2,568 4,236 6.67%
-
Tax Rate 25.98% 28.01% 28.99% 32.00% 27.01% 48.06% 43.67% -
Total Cost 125,496 128,288 119,528 160,984 146,548 118,976 150,884 -3.02%
-
Net Worth 308,145 303,851 299,505 297,524 289,799 280,875 268,532 2.31%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 308,145 303,851 299,505 297,524 289,799 280,875 268,532 2.31%
NOSH 202,727 201,226 202,368 206,614 206,999 200,625 189,107 1.16%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 4.74% 6.24% 7.17% 6.12% 6.35% 2.11% 2.73% -
ROE 2.03% 2.81% 3.08% 3.53% 3.43% 0.91% 1.58% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 64.98 67.99 63.62 83.00 75.60 60.58 82.03 -3.80%
EPS 3.08 4.24 4.56 5.08 4.80 1.28 2.24 5.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.51 1.48 1.44 1.40 1.40 1.42 1.14%
Adjusted Per Share Value based on latest NOSH - 206,614
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 31.94 33.17 31.21 41.57 37.94 29.47 37.60 -2.68%
EPS 1.51 2.07 2.24 2.54 2.41 0.62 1.03 6.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.747 0.7366 0.7261 0.7213 0.7025 0.6809 0.651 2.31%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 0.61 0.42 0.47 0.54 0.58 0.78 0.69 -
P/RPS 0.94 0.62 0.74 0.65 0.77 1.29 0.84 1.89%
P/EPS 19.81 9.91 10.31 10.63 12.08 60.94 30.80 -7.08%
EY 5.05 10.10 9.70 9.41 8.28 1.64 3.25 7.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.28 0.32 0.38 0.41 0.56 0.49 -3.32%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 22/11/07 28/11/06 21/11/05 23/11/04 27/11/03 29/11/02 29/11/01 -
Price 0.60 0.41 0.47 0.56 0.64 0.71 0.89 -
P/RPS 0.92 0.60 0.74 0.67 0.85 1.17 1.09 -2.78%
P/EPS 19.48 9.67 10.31 11.02 13.33 55.47 39.73 -11.19%
EY 5.13 10.34 9.70 9.07 7.50 1.80 2.52 12.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.27 0.32 0.39 0.46 0.51 0.63 -7.67%

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