[BCB] YoY Cumulative 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
Cumulative Result
Revenue	61,888	68,691	85,738	96,202	92,532	119,453	135,639	-12.25%
YoY %	-9.90%	-19.88%	-10.88%	3.97%	-22.54%	-11.93%	-	-
Horiz. %	45.63%	50.64%	63.21%	70.93%	68.22%	88.07%	100.00%	-
PBT	2,548	4,426	4,755	5,281	8,000	12,056	11,686	-22.40%
YoY %	-42.43%	-6.92%	-9.96%	-33.99%	-33.64%	3.17%	-	-
Horiz. %	21.80%	37.87%	40.69%	45.19%	68.46%	103.17%	100.00%	-
Tax	-518	-1,416	-1,187	-1,554	-2,240	-3,679	-3,314	-26.59%
YoY %	63.42%	-19.29%	23.62%	30.63%	39.11%	-11.01%	-	-
Horiz. %	15.63%	42.73%	35.82%	46.89%	67.59%	111.01%	100.00%	-
NP	2,030	3,010	3,568	3,727	5,760	8,377	8,372	-21.02%
YoY %	-32.56%	-15.64%	-4.27%	-35.30%	-31.24%	0.06%	-	-
Horiz. %	24.25%	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	2,030	3,010	3,568	3,727	5,760	8,377	8,372	-21.02%
YoY %	-32.56%	-15.64%	-4.27%	-35.30%	-31.24%	0.06%	-	-
Horiz. %	24.25%	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	20.33%	31.99%	24.96%	29.43%	28.00%	30.52%	28.36%	-
YoY %	-36.45%	28.17%	-15.19%	5.11%	-8.26%	7.62%	-	-
Horiz. %	71.69%	112.80%	88.01%	103.77%	98.73%	107.62%	100.00%	-
Total Cost	59,858	65,681	82,170	92,475	86,772	111,076	127,267	-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	0.64%	0.96%	1.16%	1.22%	1.89%	2.78%	2.86%	-
YoY %	-33.33%	-17.24%	-4.92%	-35.45%	-32.01%	-2.80%	-	-
Horiz. %	22.38%	33.57%	40.56%	42.66%	66.08%	97.20%	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	30.79	34.00	42.53	47.75	45.62	58.18	65.78	-11.87%
YoY %	-9.44%	-20.06%	-10.93%	4.67%	-21.59%	-11.55%	-	-
Horiz. %	46.81%	51.69%	64.65%	72.59%	69.35%	88.45%	100.00%	-
EPS	1.01	1.49	1.77	1.85	2.84	4.08	4.06	-20.68%
YoY %	-32.21%	-15.82%	-4.32%	-34.86%	-30.39%	0.49%	-	-
Horiz. %	24.88%	36.70%	43.60%	45.57%	69.95%	100.49%	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	15.39	17.08	21.32	23.92	23.01	29.70	33.73	-12.25%
YoY %	-9.89%	-19.89%	-10.87%	3.95%	-22.53%	-11.95%	-	-
Horiz. %	45.63%	50.64%	63.21%	70.92%	68.22%	88.05%	100.00%	-
EPS	0.50	0.75	0.89	0.93	1.43	2.08	2.08	-21.13%
YoY %	-33.33%	-15.73%	-4.30%	-34.97%	-31.25%	0.00%	-	-
Horiz. %	24.04%	36.06%	42.79%	44.71%	68.75%	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	0.7897	0.7837	0.767	0.7615	0.7565	0.7505	0.7282	1.35%
YoY %	0.77%	2.18%	0.72%	0.66%	0.80%	3.06%	-	-
Horiz. %	108.45%	107.62%	105.33%	104.57%	103.89%	103.06%	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	1.30	1.09	1.18	1.30	0.99	0.93	0.93	5.73%
YoY %	19.27%	-7.63%	-9.23%	31.31%	6.45%	0.00%	-	-
Horiz. %	139.78%	117.20%	126.88%	139.78%	106.45%	100.00%	100.00%	-
P/EPS	39.60	24.83	28.25	33.51	15.85	13.24	15.02	17.52%
YoY %	59.48%	-12.11%	-15.70%	111.42%	19.71%	-11.85%	-	-
Horiz. %	263.65%	165.31%	188.08%	223.10%	105.53%	88.15%	100.00%	-
EY	2.53	4.03	3.54	2.98	6.31	7.56	6.66	-14.89%
YoY %	-37.22%	13.84%	18.79%	-52.77%	-16.53%	13.51%	-	-
Horiz. %	37.99%	60.51%	53.15%	44.74%	94.74%	113.51%	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	1.17	1.12	1.06	1.30	0.94	0.89	0.87	5.05%
YoY %	4.46%	5.66%	-18.46%	38.30%	5.62%	2.30%	-	-
Horiz. %	134.48%	128.74%	121.84%	149.43%	108.05%	102.30%	100.00%	-
P/EPS	35.64	25.50	25.42	33.51	15.14	12.75	14.04	16.78%
YoY %	39.76%	0.31%	-24.14%	121.33%	18.75%	-9.19%	-	-
Horiz. %	253.85%	181.62%	181.05%	238.68%	107.83%	90.81%	100.00%	-
EY	2.81	3.92	3.93	2.98	6.60	7.85	7.12	-14.34%
YoY %	-28.32%	-0.25%	31.88%	-54.85%	-15.92%	10.25%	-	-
Horiz. %	39.47%	55.06%	55.20%	41.85%	92.70%	110.25%	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