[BCB] YoY TTM Result on 30-Jun-2003 [#4]

Stock
[BCB] BCB BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 144.06%
YoY- -32.65%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 122,894 148,361 202,318 118,292 174,699 114,483 228,333 -9.80%
PBT 12,049 14,151 17,184 5,366 7,583 3,045 25,563 -11.77%
Tax -4,150 -3,997 -7,719 -2,984 -4,046 719 -6,140 -6.31%
NP 7,899 10,154 9,465 2,382 3,537 3,764 19,423 -13.91%
-
NP to SH 7,899 10,154 9,465 2,382 3,537 1,506 19,423 -13.91%
-
Tax Rate 34.44% 28.25% 44.92% 55.61% 53.36% -23.61% 24.02% -
Total Cost 114,995 138,207 192,853 115,910 171,162 110,719 208,910 -9.46%
-
Net Worth 202,429 204,301 205,689 207,272 200,000 263,397 265,999 -4.44%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - 7,125 -
Div Payout % - - - - - - 36.68% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 202,429 204,301 205,689 207,272 200,000 263,397 265,999 -4.44%
NOSH 202,429 204,301 205,689 207,272 200,000 186,806 190,000 1.06%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 6.43% 6.84% 4.68% 2.01% 2.02% 3.29% 8.51% -
ROE 3.90% 4.97% 4.60% 1.15% 1.77% 0.57% 7.30% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 60.71 72.62 98.36 57.07 87.35 61.28 120.18 -10.75%
EPS 3.90 4.97 4.60 1.15 1.77 0.81 10.22 -14.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.75 -
NAPS 1.00 1.00 1.00 1.00 1.00 1.41 1.40 -5.45%
Adjusted Per Share Value based on latest NOSH - 207,272
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 29.79 35.97 49.05 28.68 42.35 27.75 55.35 -9.80%
EPS 1.91 2.46 2.29 0.58 0.86 0.37 4.71 -13.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.73 -
NAPS 0.4907 0.4953 0.4986 0.5025 0.4848 0.6385 0.6448 -4.44%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.43 0.50 0.56 0.57 0.85 0.82 1.49 -
P/RPS 0.71 0.69 0.57 1.00 0.97 1.34 1.24 -8.87%
P/EPS 11.02 10.06 12.17 49.60 48.06 101.71 14.58 -4.55%
EY 9.07 9.94 8.22 2.02 2.08 0.98 6.86 4.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.52 -
P/NAPS 0.43 0.50 0.56 0.57 0.85 0.58 1.06 -13.95%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 26/08/05 30/08/04 29/08/03 29/08/02 30/08/01 14/09/00 -
Price 0.42 0.50 0.54 0.60 0.83 0.87 1.40 -
P/RPS 0.69 0.69 0.55 1.05 0.95 1.42 1.16 -8.29%
P/EPS 10.76 10.06 11.74 52.21 46.93 107.92 13.70 -3.94%
EY 9.29 9.94 8.52 1.92 2.13 0.93 7.30 4.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.68 -
P/NAPS 0.42 0.50 0.54 0.60 0.83 0.62 1.00 -13.45%

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