[BCB] YoY Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[BCB] BCB BHD
Announcement Date
20-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -3.84%
YoY- 483.27%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 134,332 134,126 171,218 176,556 103,606 177,324 131,678 0.33%
PBT 9,106 12,228 17,018 13,874 3,106 8,280 10,186 -1.84%
Tax -2,550 -3,424 -5,588 -4,320 -1,468 -3,294 -2,852 -1.84%
NP 6,556 8,804 11,430 9,554 1,638 4,986 7,334 -1.85%
-
NP to SH 6,556 8,804 11,430 9,554 1,638 4,986 7,334 -1.85%
-
Tax Rate 28.00% 28.00% 32.84% 31.14% 47.26% 39.78% 28.00% -
Total Cost 127,776 125,322 159,788 167,002 101,968 172,338 124,344 0.45%
-
Net Worth 307,565 302,257 300,140 290,326 277,660 268,044 265,670 2.46%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 307,565 302,257 300,140 290,326 277,660 268,044 265,670 2.46%
NOSH 202,345 202,857 205,575 205,905 199,756 187,443 187,091 1.31%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 4.88% 6.56% 6.68% 5.41% 1.58% 2.81% 5.57% -
ROE 2.13% 2.91% 3.81% 3.29% 0.59% 1.86% 2.76% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 66.39 66.12 83.29 85.75 51.87 94.60 70.38 -0.96%
EPS 3.24 4.34 5.56 4.64 0.82 2.66 3.92 -3.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.49 1.46 1.41 1.39 1.43 1.42 1.14%
Adjusted Per Share Value based on latest NOSH - 206,576
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 33.41 33.35 42.58 43.91 25.76 44.10 32.75 0.33%
EPS 1.63 2.19 2.84 2.38 0.41 1.24 1.82 -1.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7648 0.7516 0.7464 0.722 0.6905 0.6666 0.6607 2.46%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.47 0.45 0.61 0.65 0.71 0.90 1.03 -
P/RPS 0.71 0.68 0.73 0.76 1.37 0.95 1.46 -11.31%
P/EPS 14.51 10.37 10.97 14.01 86.59 33.83 26.28 -9.42%
EY 6.89 9.64 9.11 7.14 1.15 2.96 3.81 10.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.30 0.42 0.46 0.51 0.63 0.73 -13.29%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 16/02/07 24/02/06 25/02/05 20/02/04 27/02/03 26/02/02 28/02/01 -
Price 0.70 0.45 0.52 0.65 0.69 0.93 0.98 -
P/RPS 1.05 0.68 0.62 0.76 1.33 0.98 1.39 -4.56%
P/EPS 21.60 10.37 9.35 14.01 84.15 34.96 25.00 -2.40%
EY 4.63 9.64 10.69 7.14 1.19 2.86 4.00 2.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.30 0.36 0.46 0.50 0.65 0.69 -6.53%

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