[BCMALL] YoY TTM Result on 31-Mar-2019 [#1]

Stock
[BCMALL] BCM ALLIANCE BERHAD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -5.11%
YoY- 34.26%
Quarter Report
Latest QR
Upcoming QR
BCMALL's Result
BCMALL's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 79,872 68,524 93,400 96,179 80,208 70,553 58,321 5.37%
PBT -14,453 3,775 5,019 11,044 8,690 6,314 6,816 -
Tax -2,308 -1,282 -1,508 -3,050 -2,674 -2,231 -2,048 2.01%
NP -16,761 2,493 3,511 7,994 6,016 4,083 4,768 -
-
NP to SH -18,033 1,694 3,140 7,913 5,894 4,083 4,768 -
-
Tax Rate - 33.96% 30.05% 27.62% 30.77% 35.33% 30.05% -
Total Cost 96,633 66,031 89,889 88,185 74,192 66,470 53,553 10.33%
-
Net Worth 183,070 80,485 50,550 50,550 46,337 24,991 0 -
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - 1,697 - -
Div Payout % - - - - - 41.56% - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 183,070 80,485 50,550 50,550 46,337 24,991 0 -
NOSH 2,034,112 625,880 421,250 421,250 421,250 421,250 20 582.61%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin -20.98% 3.64% 3.76% 8.31% 7.50% 5.79% 8.18% -
ROE -9.85% 2.10% 6.21% 15.65% 12.72% 16.34% 0.00% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 3.93 13.62 22.17 22.83 19.04 25.41 291,605.00 -84.56%
EPS -0.89 0.34 0.75 1.88 1.40 1.47 23,840.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.61 0.00 -
NAPS 0.09 0.16 0.12 0.12 0.11 0.09 0.00 -
Adjusted Per Share Value based on latest NOSH - 421,250
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 3.64 3.12 4.26 4.38 3.66 3.22 2.66 5.36%
EPS -0.82 0.08 0.14 0.36 0.27 0.19 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.08 0.00 -
NAPS 0.0834 0.0367 0.023 0.023 0.0211 0.0114 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 - -
Price 0.03 0.215 0.12 0.195 0.155 0.185 0.00 -
P/RPS 0.76 1.58 0.54 0.85 0.81 0.73 0.00 -
P/EPS -3.38 63.84 16.10 10.38 11.08 12.58 0.00 -
EY -29.55 1.57 6.21 9.63 9.03 7.95 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 3.30 0.00 -
P/NAPS 0.33 1.34 1.00 1.63 1.41 2.06 0.00 -
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 26/05/22 25/05/21 26/06/20 24/05/19 25/05/18 25/05/17 - -
Price 0.03 0.15 0.22 0.17 0.15 0.215 0.00 -
P/RPS 0.76 1.10 0.99 0.74 0.79 0.85 0.00 -
P/EPS -3.38 44.54 29.51 9.05 10.72 14.62 0.00 -
EY -29.55 2.25 3.39 11.05 9.33 6.84 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 2.84 0.00 -
P/NAPS 0.33 0.94 1.83 1.42 1.36 2.39 0.00 -

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
Post a Comment