[BCB] YoY TTM Result on 30-Sep-2006 [#1]

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
TTM Result
Revenue	78,976	104,708	118,829	124,910	137,680	206,067	127,027	-7.60%
YoY %	-24.58%	-11.88%	-4.87%	-9.28%	-33.19%	62.22%	-	-
Horiz. %	62.17%	82.43%	93.55%	98.33%	108.39%	162.22%	100.00%	-
PBT	3,599	8,101	4,394	11,763	13,541	17,640	7,533	-11.57%
YoY %	-55.57%	84.37%	-62.65%	-13.13%	-23.24%	134.17%	-	-
Horiz. %	47.78%	107.54%	58.33%	156.15%	179.76%	234.17%	100.00%	-
Tax	-1,952	-4,020	-1,335	-4,038	-3,704	-8,035	-3,309	-8.41%
YoY %	51.44%	-201.12%	66.94%	-9.02%	53.90%	-142.82%	-	-
Horiz. %	58.99%	121.49%	40.34%	122.03%	111.94%	242.82%	100.00%	-
NP	1,647	4,081	3,059	7,725	9,837	9,605	4,224	-14.51%
YoY %	-59.64%	33.41%	-60.40%	-21.47%	2.42%	127.39%	-	-
Horiz. %	38.99%	96.61%	72.42%	182.88%	232.88%	227.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,647	4,081	3,059	7,725	9,837	9,605	4,224	-14.51%
YoY %	-59.64%	33.41%	-60.40%	-21.47%	2.42%	127.39%	-	-
Horiz. %	38.99%	96.61%	72.42%	182.88%	232.88%	227.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	54.24%	49.62%	30.38%	34.33%	27.35%	45.55%	43.93%	-
YoY %	9.31%	63.33%	-11.51%	25.52%	-39.96%	3.69%	-	-
Horiz. %	123.47%	112.95%	69.16%	78.15%	62.26%	103.69%	100.00%	-
Total Cost	77,329	100,627	115,770	117,185	127,843	196,462	122,803	-7.41%
YoY %	-23.15%	-13.08%	-1.21%	-8.34%	-34.93%	59.98%	-	-
Horiz. %	62.97%	81.94%	94.27%	95.43%	104.10%	159.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	318,710	315,333	308,145	303,851	299,505	297,524	289,799	1.59%
YoY %	1.07%	2.33%	1.41%	1.45%	0.67%	2.67%	-	-
Horiz. %	109.98%	108.81%	106.33%	104.85%	103.35%	102.67%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	318,710	315,333	308,145	303,851	299,505	297,524	289,799	1.59%
YoY %	1.07%	2.33%	1.41%	1.45%	0.67%	2.67%	-	-
Horiz. %	109.98%	108.81%	106.33%	104.85%	103.35%	102.67%	100.00%	-
NOSH	202,999	202,136	202,727	201,226	202,368	206,614	206,999	-0.32%
YoY %	0.43%	-0.29%	0.75%	-0.56%	-2.06%	-0.19%	-	-
Horiz. %	98.07%	97.65%	97.94%	97.21%	97.76%	99.81%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	2.09%	3.90%	2.57%	6.18%	7.14%	4.66%	3.33%	-
YoY %	-46.41%	51.75%	-58.41%	-13.45%	53.22%	39.94%	-	-
Horiz. %	62.76%	117.12%	77.18%	185.59%	214.41%	139.94%	100.00%	-
ROE	0.52%	1.29%	0.99%	2.54%	3.28%	3.23%	1.46%	-
YoY %	-59.69%	30.30%	-61.02%	-22.56%	1.55%	121.23%	-	-
Horiz. %	35.62%	88.36%	67.81%	173.97%	224.66%	221.23%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	38.90	51.80	58.62	62.07	68.03	99.74	61.37	-7.31%
YoY %	-24.90%	-11.63%	-5.56%	-8.76%	-31.79%	62.52%	-	-
Horiz. %	63.39%	84.41%	95.52%	101.14%	110.85%	162.52%	100.00%	-
EPS	0.81	2.02	1.51	3.84	4.86	4.65	2.04	-14.25%
YoY %	-59.90%	33.77%	-60.68%	-20.99%	4.52%	127.94%	-	-
Horiz. %	39.71%	99.02%	74.02%	188.24%	238.24%	227.94%	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	1.57	1.56	1.52	1.51	1.48	1.44	1.40	1.92%
YoY %	0.64%	2.63%	0.66%	2.03%	2.78%	2.86%	-	-
Horiz. %	112.14%	111.43%	108.57%	107.86%	105.71%	102.86%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 201,226
RPS	19.64	26.04	29.55	31.06	34.24	51.24	31.59	-7.60%
YoY %	-24.58%	-11.88%	-4.86%	-9.29%	-33.18%	62.20%	-	-
Horiz. %	62.17%	82.43%	93.54%	98.32%	108.39%	162.20%	100.00%	-
EPS	0.41	1.01	0.76	1.92	2.45	2.39	1.05	-14.49%
YoY %	-59.41%	32.89%	-60.42%	-21.63%	2.51%	127.62%	-	-
Horiz. %	39.05%	96.19%	72.38%	182.86%	233.33%	227.62%	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	0.7926	0.7842	0.7663	0.7556	0.7448	0.7399	0.7207	1.59%
YoY %	1.07%	2.34%	1.42%	1.45%	0.66%	2.66%	-	-
Horiz. %	109.98%	108.81%	106.33%	104.84%	103.34%	102.66%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	0.41	0.43	0.61	0.42	0.47	0.54	0.58	-
P/RPS	1.05	0.83	1.04	0.68	0.69	0.54	0.95	1.68%
YoY %	26.51%	-20.19%	52.94%	-1.45%	27.78%	-43.16%	-	-
Horiz. %	110.53%	87.37%	109.47%	71.58%	72.63%	56.84%	100.00%	-
P/EPS	50.53	21.30	40.43	10.94	9.67	11.62	28.42	10.05%
YoY %	137.23%	-47.32%	269.56%	13.13%	-16.78%	-59.11%	-	-
Horiz. %	177.80%	74.95%	142.26%	38.49%	34.03%	40.89%	100.00%	-
EY	1.98	4.70	2.47	9.14	10.34	8.61	3.52	-9.13%
YoY %	-57.87%	90.28%	-72.98%	-11.61%	20.09%	144.60%	-	-
Horiz. %	56.25%	133.52%	70.17%	259.66%	293.75%	244.60%	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	0.26	0.28	0.40	0.28	0.32	0.38	0.41	-7.30%
YoY %	-7.14%	-30.00%	42.86%	-12.50%	-15.79%	-7.32%	-	-
Horiz. %	63.41%	68.29%	97.56%	68.29%	78.05%	92.68%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	25/11/09	20/11/08	22/11/07	28/11/06	21/11/05	23/11/04	27/11/03	-
Price	0.34	0.38	0.60	0.41	0.47	0.56	0.64	-
P/RPS	0.87	0.73	1.02	0.66	0.69	0.56	1.04	-2.92%
YoY %	19.18%	-28.43%	54.55%	-4.35%	23.21%	-46.15%	-	-
Horiz. %	83.65%	70.19%	98.08%	63.46%	66.35%	53.85%	100.00%	-
P/EPS	41.91	18.82	39.76	10.68	9.67	12.05	31.36	4.94%
YoY %	122.69%	-52.67%	272.28%	10.44%	-19.75%	-61.58%	-	-
Horiz. %	133.64%	60.01%	126.79%	34.06%	30.84%	38.42%	100.00%	-
EY	2.39	5.31	2.51	9.36	10.34	8.30	3.19	-4.69%
YoY %	-54.99%	111.55%	-73.18%	-9.48%	24.58%	160.19%	-	-
Horiz. %	74.92%	166.46%	78.68%	293.42%	324.14%	260.19%	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	0.22	0.24	0.39	0.27	0.32	0.39	0.46	-11.55%
YoY %	-8.33%	-38.46%	44.44%	-15.62%	-17.95%	-15.22%	-	-
Horiz. %	47.83%	52.17%	84.78%	58.70%	69.57%	84.78%	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