[BCB] YoY Annualized Quarter Result on 31-Mar-2007 [#3]

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Annualized Quarter Result
Revenue	82,517	91,588	114,317	128,269	123,376	159,270	180,852	-12.25%
YoY %	-9.90%	-19.88%	-10.88%	3.97%	-22.54%	-11.93%	-	-
Horiz. %	45.63%	50.64%	63.21%	70.92%	68.22%	88.07%	100.00%	-
PBT	3,397	5,901	6,340	7,041	10,666	16,074	15,581	-22.41%
YoY %	-42.43%	-6.92%	-9.96%	-33.99%	-33.64%	3.16%	-	-
Horiz. %	21.80%	37.87%	40.69%	45.19%	68.46%	103.16%	100.00%	-
Tax	-690	-1,888	-1,582	-2,072	-2,986	-4,905	-4,418	-26.60%
YoY %	63.45%	-19.34%	23.65%	30.61%	39.12%	-11.02%	-	-
Horiz. %	15.62%	42.73%	35.81%	46.90%	67.59%	111.02%	100.00%	-
NP	2,706	4,013	4,757	4,969	7,680	11,169	11,162	-21.02%
YoY %	-32.57%	-15.64%	-4.27%	-35.30%	-31.24%	0.06%	-	-
Horiz. %	24.24%	35.95%	42.62%	44.52%	68.80%	100.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,706	4,013	4,757	4,969	7,680	11,169	11,162	-21.02%
YoY %	-32.57%	-15.64%	-4.27%	-35.30%	-31.24%	0.06%	-	-
Horiz. %	24.24%	35.95%	42.62%	44.52%	68.80%	100.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.31%	31.99%	24.95%	29.43%	28.00%	30.52%	28.36%	-
YoY %	-36.51%	28.22%	-15.22%	5.11%	-8.26%	7.62%	-	-
Horiz. %	71.61%	112.80%	87.98%	103.77%	98.73%	107.62%	100.00%	-
Total Cost	79,810	87,574	109,560	123,300	115,696	148,101	169,689	-11.80%
YoY %	-8.87%	-20.07%	-11.14%	6.57%	-21.88%	-12.72%	-	-
Horiz. %	47.03%	51.61%	64.57%	72.66%	68.18%	87.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	317,564	315,140	308,420	306,218	304,225	301,818	292,813	1.36%
YoY %	0.77%	2.18%	0.72%	0.66%	0.80%	3.08%	-	-
Horiz. %	108.45%	107.63%	105.33%	104.58%	103.90%	103.08%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	317,564	315,140	308,420	306,218	304,225	301,818	292,813	1.36%
YoY %	0.77%	2.18%	0.72%	0.66%	0.80%	3.08%	-	-
Horiz. %	108.45%	107.63%	105.33%	104.58%	103.90%	103.08%	100.00%	-
NOSH	200,990	202,013	201,581	201,459	202,816	205,318	206,206	-0.42%
YoY %	-0.51%	0.21%	0.06%	-0.67%	-1.22%	-0.43%	-	-
Horiz. %	97.47%	97.97%	97.76%	97.70%	98.36%	99.57%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	3.28%	4.38%	4.16%	3.87%	6.22%	7.01%	6.17%	-
YoY %	-25.11%	5.29%	7.49%	-37.78%	-11.27%	13.61%	-	-
Horiz. %	53.16%	70.99%	67.42%	62.72%	100.81%	113.61%	100.00%	-
ROE	0.85%	1.27%	1.54%	1.62%	2.52%	3.70%	3.81%	-
YoY %	-33.07%	-17.53%	-4.94%	-35.71%	-31.89%	-2.89%	-	-
Horiz. %	22.31%	33.33%	40.42%	42.52%	66.14%	97.11%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	41.06	45.34	56.71	63.67	60.83	77.57	87.70	-11.87%
YoY %	-9.44%	-20.05%	-10.93%	4.67%	-21.58%	-11.55%	-	-
Horiz. %	46.82%	51.70%	64.66%	72.60%	69.36%	88.45%	100.00%	-
EPS	1.35	1.99	2.36	2.47	3.79	5.44	5.41	-20.64%
YoY %	-32.16%	-15.68%	-4.45%	-34.83%	-30.33%	0.55%	-	-
Horiz. %	24.95%	36.78%	43.62%	45.66%	70.06%	100.55%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.58	1.56	1.53	1.52	1.50	1.47	1.42	1.79%
YoY %	1.28%	1.96%	0.66%	1.33%	2.04%	3.52%	-	-
Horiz. %	111.27%	109.86%	107.75%	107.04%	105.63%	103.52%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 204,090
RPS	20.00	22.20	27.71	31.10	29.91	38.61	43.84	-12.25%
YoY %	-9.91%	-19.88%	-10.90%	3.98%	-22.53%	-11.93%	-	-
Horiz. %	45.62%	50.64%	63.21%	70.94%	68.23%	88.07%	100.00%	-
EPS	0.66	0.97	1.15	1.20	1.86	2.71	2.71	-20.96%
YoY %	-31.96%	-15.65%	-4.17%	-35.48%	-31.37%	0.00%	-	-
Horiz. %	24.35%	35.79%	42.44%	44.28%	68.63%	100.00%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.7699	0.764	0.7477	0.7423	0.7375	0.7317	0.7099	1.36%
YoY %	0.77%	2.18%	0.73%	0.65%	0.79%	3.07%	-	-
Horiz. %	108.45%	107.62%	105.32%	104.56%	103.89%	103.07%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	0.40	0.37	0.50	0.62	0.45	0.54	0.61	-
P/RPS	0.97	0.82	0.88	0.97	0.74	0.70	0.70	5.58%
YoY %	18.29%	-6.82%	-9.28%	31.08%	5.71%	0.00%	-	-
Horiz. %	138.57%	117.14%	125.71%	138.57%	105.71%	100.00%	100.00%	-
P/EPS	29.70	18.62	21.19	25.14	11.88	9.93	11.27	17.51%
YoY %	59.51%	-12.13%	-15.71%	111.62%	19.64%	-11.89%	-	-
Horiz. %	263.53%	165.22%	188.02%	223.07%	105.41%	88.11%	100.00%	-
EY	3.37	5.37	4.72	3.98	8.41	10.07	8.87	-14.88%
YoY %	-37.24%	13.77%	18.59%	-52.68%	-16.48%	13.53%	-	-
Horiz. %	37.99%	60.54%	53.21%	44.87%	94.81%	113.53%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.25	0.24	0.33	0.41	0.30	0.37	0.43	-8.63%
YoY %	4.17%	-27.27%	-19.51%	36.67%	-18.92%	-13.95%	-	-
Horiz. %	58.14%	55.81%	76.74%	95.35%	69.77%	86.05%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	25/05/10	21/05/09	22/05/08	16/05/07	23/05/06	19/05/05	20/05/04	-
Price	0.36	0.38	0.45	0.62	0.43	0.52	0.57	-
P/RPS	0.88	0.84	0.79	0.97	0.71	0.67	0.65	5.17%
YoY %	4.76%	6.33%	-18.56%	36.62%	5.97%	3.08%	-	-
Horiz. %	135.38%	129.23%	121.54%	149.23%	109.23%	103.08%	100.00%	-
P/EPS	26.73	19.13	19.07	25.14	11.36	9.56	10.53	16.78%
YoY %	39.73%	0.31%	-24.14%	121.30%	18.83%	-9.21%	-	-
Horiz. %	253.85%	181.67%	181.10%	238.75%	107.88%	90.79%	100.00%	-
EY	3.74	5.23	5.24	3.98	8.81	10.46	9.50	-14.38%
YoY %	-28.49%	-0.19%	31.66%	-54.82%	-15.77%	10.11%	-	-
Horiz. %	39.37%	55.05%	55.16%	41.89%	92.74%	110.11%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.23	0.24	0.29	0.41	0.29	0.35	0.40	-8.80%
YoY %	-4.17%	-17.24%	-29.27%	41.38%	-17.14%	-12.50%	-	-
Horiz. %	57.50%	60.00%	72.50%	102.50%	72.50%	87.50%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos