[BCB] YoY Quarter Result on 31-Dec-2009 [#2]

Stock
[BCB] BCB BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 164.53%
YoY- 1332.0%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 34,967 31,296 21,483 23,165 27,722 32,235 32,961 0.98%
PBT 2,824 1,326 2,276 1,579 332 2,038 2,090 5.13%
Tax -741 -339 -680 -505 -257 -530 -585 4.01%
NP 2,083 987 1,596 1,074 75 1,508 1,505 5.56%
-
NP to SH 2,172 987 1,596 1,074 75 1,508 1,505 6.29%
-
Tax Rate 26.24% 25.57% 29.88% 31.98% 77.41% 26.01% 27.99% -
Total Cost 32,884 30,309 19,887 22,091 27,647 30,727 31,456 0.74%
-
Net Worth 341,888 332,357 321,220 318,147 292,499 305,621 305,013 1.91%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 341,888 332,357 321,220 318,147 292,499 305,621 305,013 1.91%
NOSH 201,111 201,428 202,025 202,641 187,500 201,066 200,666 0.03%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.96% 3.15% 7.43% 4.64% 0.27% 4.68% 4.57% -
ROE 0.64% 0.30% 0.50% 0.34% 0.03% 0.49% 0.49% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 17.39 15.54 10.63 11.43 14.79 16.03 16.43 0.95%
EPS 1.08 0.49 0.79 0.53 0.04 0.75 0.75 6.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.65 1.59 1.57 1.56 1.52 1.52 1.88%
Adjusted Per Share Value based on latest NOSH - 202,641
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 8.48 7.59 5.21 5.62 6.72 7.81 7.99 0.99%
EPS 0.53 0.24 0.39 0.26 0.02 0.37 0.36 6.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8288 0.8057 0.7787 0.7713 0.7091 0.7409 0.7394 1.91%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.39 0.40 0.40 0.35 0.38 0.55 0.47 -
P/RPS 2.24 2.57 3.76 3.06 2.57 3.43 2.86 -3.98%
P/EPS 36.11 81.63 50.63 66.04 950.00 73.33 62.67 -8.77%
EY 2.77 1.23 1.98 1.51 0.11 1.36 1.60 9.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.25 0.22 0.24 0.36 0.31 -4.84%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 29/02/12 21/02/11 22/02/10 12/02/09 21/02/08 16/02/07 -
Price 0.405 0.40 0.54 0.39 0.38 0.47 0.70 -
P/RPS 2.33 2.57 5.08 3.41 2.57 2.93 4.26 -9.55%
P/EPS 37.50 81.63 68.35 73.58 950.00 62.67 93.33 -14.08%
EY 2.67 1.23 1.46 1.36 0.11 1.60 1.07 16.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.34 0.25 0.24 0.31 0.46 -10.26%

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