[BCB] YoY Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[BCB] BCB BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -4.59%
YoY- -22.97%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 114,288 130,340 134,332 134,126 171,218 176,556 103,606 1.64%
PBT 6,972 8,294 9,106 12,228 17,018 13,874 3,106 14.41%
Tax -2,092 -2,156 -2,550 -3,424 -5,588 -4,320 -1,468 6.07%
NP 4,880 6,138 6,556 8,804 11,430 9,554 1,638 19.93%
-
NP to SH 4,880 6,138 6,556 8,804 11,430 9,554 1,638 19.93%
-
Tax Rate 30.01% 25.99% 28.00% 28.00% 32.84% 31.14% 47.26% -
Total Cost 109,408 124,202 127,776 125,322 159,788 167,002 101,968 1.17%
-
Net Worth 314,578 306,899 307,565 302,257 300,140 290,326 277,660 2.10%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 314,578 306,899 307,565 302,257 300,140 290,326 277,660 2.10%
NOSH 201,652 201,907 202,345 202,857 205,575 205,905 199,756 0.15%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 4.27% 4.71% 4.88% 6.56% 6.68% 5.41% 1.58% -
ROE 1.55% 2.00% 2.13% 2.91% 3.81% 3.29% 0.59% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 56.68 64.55 66.39 66.12 83.29 85.75 51.87 1.48%
EPS 2.42 3.04 3.24 4.34 5.56 4.64 0.82 19.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.52 1.52 1.49 1.46 1.41 1.39 1.93%
Adjusted Per Share Value based on latest NOSH - 203,398
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 28.42 32.41 33.41 33.35 42.58 43.91 25.76 1.64%
EPS 1.21 1.53 1.63 2.19 2.84 2.38 0.41 19.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7823 0.7632 0.7648 0.7516 0.7464 0.722 0.6905 2.10%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.38 0.55 0.47 0.45 0.61 0.65 0.71 -
P/RPS 0.67 0.85 0.71 0.68 0.73 0.76 1.37 -11.22%
P/EPS 15.70 18.09 14.51 10.37 10.97 14.01 86.59 -24.74%
EY 6.37 5.53 6.89 9.64 9.11 7.14 1.15 32.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.36 0.31 0.30 0.42 0.46 0.51 -11.79%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 12/02/09 21/02/08 16/02/07 24/02/06 25/02/05 20/02/04 27/02/03 -
Price 0.38 0.47 0.70 0.45 0.52 0.65 0.69 -
P/RPS 0.67 0.73 1.05 0.68 0.62 0.76 1.33 -10.78%
P/EPS 15.70 15.46 21.60 10.37 9.35 14.01 84.15 -24.38%
EY 6.37 6.47 4.63 9.64 10.69 7.14 1.19 32.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.31 0.46 0.30 0.36 0.46 0.50 -11.50%

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