[BCB] YoY Quarter Result on 30-Jun-2013 [#4]

Stock
[BCB] BCB BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 52.19%
YoY- 1462.59%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 56,390 106,124 100,288 44,982 34,194 38,211 29,256 11.54%
PBT 11,718 9,366 17,206 8,649 2,074 1,574 1,039 49.69%
Tax -6,705 -3,366 -3,684 -1,711 -1,978 -1,549 -986 37.60%
NP 5,013 6,000 13,522 6,938 96 25 53 113.30%
-
NP to SH 6,812 7,712 13,228 6,891 441 25 53 124.48%
-
Tax Rate 57.22% 35.94% 21.41% 19.78% 95.37% 98.41% 94.90% -
Total Cost 51,377 100,124 86,766 38,044 34,098 38,186 29,203 9.86%
-
Net Worth 428,495 414,645 382,231 351,581 49,550 410,000 279,133 7.39%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - 6,003 - - - - -
Div Payout % - - 45.39% - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 428,495 414,645 382,231 351,581 49,550 410,000 279,133 7.39%
NOSH 412,500 200,311 200,121 200,903 49,550 250,000 176,666 15.16%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 8.89% 5.65% 13.48% 15.42% 0.28% 0.07% 0.18% -
ROE 1.59% 1.86% 3.46% 1.96% 0.89% 0.01% 0.02% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 14.08 52.98 50.11 22.39 69.01 15.28 16.56 -2.66%
EPS 1.70 3.85 6.61 3.43 0.22 0.01 0.03 95.86%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 2.07 1.91 1.75 1.00 1.64 1.58 -6.28%
Adjusted Per Share Value based on latest NOSH - 200,903
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 13.67 25.73 24.31 10.90 8.29 9.26 7.09 11.55%
EPS 1.65 1.87 3.21 1.67 0.11 0.01 0.01 134.01%
DPS 0.00 0.00 1.46 0.00 0.00 0.00 0.00 -
NAPS 1.0388 1.0052 0.9266 0.8523 0.1201 0.9939 0.6767 7.39%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.455 1.02 1.00 0.725 0.41 0.52 0.35 -
P/RPS 3.23 1.93 2.00 3.24 0.59 3.40 2.11 7.34%
P/EPS 26.75 26.49 15.13 21.14 46.07 5,200.00 1,166.67 -46.66%
EY 3.74 3.77 6.61 4.73 2.17 0.02 0.09 86.00%
DY 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.49 0.52 0.41 0.41 0.32 0.22 11.80%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 28/08/15 29/08/14 30/08/13 30/08/12 26/08/11 23/08/10 -
Price 0.47 1.13 1.40 0.62 0.44 0.525 0.36 -
P/RPS 3.34 2.13 2.79 2.77 0.64 3.43 2.17 7.44%
P/EPS 27.63 29.35 21.18 18.08 49.44 5,250.00 1,200.00 -46.63%
EY 3.62 3.41 4.72 5.53 2.02 0.02 0.08 88.66%
DY 0.00 0.00 2.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.55 0.73 0.35 0.44 0.32 0.23 11.40%

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