[BCB] YoY Cumulative Quarter Result on 31-Mar-2003 [#3]

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Cumulative Result
Revenue	92,532	119,453	135,639	77,586	134,247	87,733	160,748	-8.78%
YoY %	-22.54%	-11.93%	74.82%	-42.21%	53.02%	-45.42%	-	-
Horiz. %	57.56%	74.31%	84.38%	48.27%	83.51%	54.58%	100.00%	-
PBT	8,000	12,056	11,686	3,241	6,517	5,421	24,638	-17.08%
YoY %	-33.64%	3.17%	260.57%	-50.27%	20.22%	-78.00%	-	-
Horiz. %	32.47%	48.93%	47.43%	13.15%	26.45%	22.00%	100.00%	-
Tax	-2,240	-3,679	-3,314	-1,935	-2,650	-1,658	-5,342	-13.47%
YoY %	39.11%	-11.01%	-71.27%	26.98%	-59.83%	68.96%	-	-
Horiz. %	41.93%	68.87%	62.04%	36.22%	49.61%	31.04%	100.00%	-
NP	5,760	8,377	8,372	1,306	3,867	3,763	19,296	-18.24%
YoY %	-31.24%	0.06%	541.04%	-66.23%	2.76%	-80.50%	-	-
Horiz. %	29.85%	43.41%	43.39%	6.77%	20.04%	19.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,760	8,377	8,372	1,306	3,867	3,763	19,296	-18.24%
YoY %	-31.24%	0.06%	541.04%	-66.23%	2.76%	-80.50%	-	-
Horiz. %	29.85%	43.41%	43.39%	6.77%	20.04%	19.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.00%	30.52%	28.36%	59.70%	40.66%	30.58%	21.68%	-
YoY %	-8.26%	7.62%	-52.50%	46.83%	32.96%	41.05%	-	-
Horiz. %	129.15%	140.77%	130.81%	275.37%	187.55%	141.05%	100.00%	-
Total Cost	86,772	111,076	127,267	76,280	130,380	83,970	141,452	-7.81%
YoY %	-21.88%	-12.72%	66.84%	-41.49%	55.27%	-40.64%	-	-
Horiz. %	61.34%	78.53%	89.97%	53.93%	92.17%	59.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	304,225	301,818	292,813	281,292	268,437	265,843	268,156	2.12%
YoY %	0.80%	3.08%	4.10%	4.79%	0.98%	-0.86%	-	-
Horiz. %	113.45%	112.55%	109.20%	104.90%	100.10%	99.14%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Equity
Net Worth	304,225	301,818	292,813	281,292	268,437	265,843	268,156	2.12%
YoY %	0.80%	3.08%	4.10%	4.79%	0.98%	-0.86%	-	-
Horiz. %	113.45%	112.55%	109.20%	104.90%	100.10%	99.14%	100.00%	-
NOSH	202,816	205,318	206,206	200,923	187,718	187,213	187,521	1.31%
YoY %	-1.22%	-0.43%	2.63%	7.03%	0.27%	-0.16%	-	-
Horiz. %	108.16%	109.49%	109.96%	107.15%	100.11%	99.84%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Ratio Analysis
NP Margin	6.22%	7.01%	6.17%	1.68%	2.88%	4.29%	12.00%	-
YoY %	-11.27%	13.61%	267.26%	-41.67%	-32.87%	-64.25%	-	-
Horiz. %	51.83%	58.42%	51.42%	14.00%	24.00%	35.75%	100.00%	-
ROE	1.89%	2.78%	2.86%	0.46%	1.44%	1.42%	7.20%	-
YoY %	-32.01%	-2.80%	521.74%	-68.06%	1.41%	-80.28%	-	-
Horiz. %	26.25%	38.61%	39.72%	6.39%	20.00%	19.72%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Per Share
RPS	45.62	58.18	65.78	38.61	71.52	46.86	85.72	-9.97%
YoY %	-21.59%	-11.55%	70.37%	-46.02%	52.62%	-45.33%	-	-
Horiz. %	53.22%	67.87%	76.74%	45.04%	83.43%	54.67%	100.00%	-
EPS	2.84	4.08	4.06	0.65	2.06	2.01	10.29	-19.30%
YoY %	-30.39%	0.49%	524.62%	-68.45%	2.49%	-80.47%	-	-
Horiz. %	27.60%	39.65%	39.46%	6.32%	20.02%	19.53%	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	1.50	1.47	1.42	1.40	1.43	1.42	1.43	0.79%
YoY %	2.04%	3.52%	1.43%	-2.10%	0.70%	-0.70%	-	-
Horiz. %	104.90%	102.80%	99.30%	97.90%	100.00%	99.30%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 202,916
RPS	22.43	28.96	32.88	18.81	32.54	21.27	38.97	-8.79%
YoY %	-22.55%	-11.92%	74.80%	-42.19%	52.99%	-45.42%	-	-
Horiz. %	57.56%	74.31%	84.37%	48.27%	83.50%	54.58%	100.00%	-
EPS	1.40	2.03	2.03	0.32	0.94	0.91	4.68	-18.21%
YoY %	-31.03%	0.00%	534.37%	-65.96%	3.30%	-80.56%	-	-
Horiz. %	29.91%	43.38%	43.38%	6.84%	20.09%	19.44%	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	0.7375	0.7317	0.7099	0.6819	0.6508	0.6445	0.6501	2.12%
YoY %	0.79%	3.07%	4.11%	4.78%	0.98%	-0.86%	-	-
Horiz. %	113.44%	112.55%	109.20%	104.89%	100.11%	99.14%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	30/03/01	31/03/00	-
Price	0.45	0.54	0.61	0.68	0.91	0.80	2.18	-
P/RPS	0.99	0.93	0.93	1.76	1.27	1.71	2.54	-14.52%
YoY %	6.45%	0.00%	-47.16%	38.58%	-25.73%	-32.68%	-	-
Horiz. %	38.98%	36.61%	36.61%	69.29%	50.00%	67.32%	100.00%	-
P/EPS	15.85	13.24	15.02	104.62	44.17	39.80	21.19	-4.72%
YoY %	19.71%	-11.85%	-85.64%	136.86%	10.98%	87.82%	-	-
Horiz. %	74.80%	62.48%	70.88%	493.72%	208.45%	187.82%	100.00%	-
EY	6.31	7.56	6.66	0.96	2.26	2.51	4.72	4.95%
YoY %	-16.53%	13.51%	593.75%	-57.52%	-9.96%	-46.82%	-	-
Horiz. %	133.69%	160.17%	141.10%	20.34%	47.88%	53.18%	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	0.30	0.37	0.43	0.49	0.64	0.56	1.52	-23.68%
YoY %	-18.92%	-13.95%	-12.24%	-23.44%	14.29%	-63.16%	-	-
Horiz. %	19.74%	24.34%	28.29%	32.24%	42.11%	36.84%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	23/05/06	19/05/05	20/05/04	22/05/03	31/05/02	25/05/01	31/05/00	-
Price	0.43	0.52	0.57	0.61	0.89	0.90	1.75	-
P/RPS	0.94	0.89	0.87	1.58	1.24	1.92	2.04	-12.10%
YoY %	5.62%	2.30%	-44.94%	27.42%	-35.42%	-5.88%	-	-
Horiz. %	46.08%	43.63%	42.65%	77.45%	60.78%	94.12%	100.00%	-
P/EPS	15.14	12.75	14.04	93.85	43.20	44.78	17.01	-1.92%
YoY %	18.75%	-9.19%	-85.04%	117.25%	-3.53%	163.26%	-	-
Horiz. %	89.01%	74.96%	82.54%	551.73%	253.97%	263.26%	100.00%	-
EY	6.60	7.85	7.12	1.07	2.31	2.23	5.88	1.94%
YoY %	-15.92%	10.25%	565.42%	-53.68%	3.59%	-62.07%	-	-
Horiz. %	112.24%	133.50%	121.09%	18.20%	39.29%	37.93%	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	0.29	0.35	0.40	0.44	0.62	0.63	1.22	-21.28%
YoY %	-17.14%	-12.50%	-9.09%	-29.03%	-1.59%	-48.36%	-	-
Horiz. %	23.77%	28.69%	32.79%	36.07%	50.82%	51.64%	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