[BCB] YoY TTM Result on 31-Dec-2002 [#2]

Stock
[BCB] BCB BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -40.29%
YoY- 462.84%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 129,815 199,649 154,767 137,840 137,306 185,613 108,559 -0.18%
PBT 11,756 18,756 10,750 4,996 2,092 13,097 17,559 0.42%
Tax -2,915 -8,353 -4,410 -3,133 497 -4,441 -3,124 0.07%
NP 8,841 10,403 6,340 1,863 2,589 8,656 14,435 0.52%
-
NP to SH 8,841 10,403 6,340 1,863 331 8,656 14,435 0.52%
-
Tax Rate 24.80% 44.54% 41.02% 62.71% -23.76% 33.91% 17.79% -
Total Cost 120,974 189,246 148,427 135,977 134,717 176,957 94,124 -0.26%
-
Net Worth 303,063 300,857 291,272 273,366 269,818 267,402 249,988 -0.20%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - 7,125 - -
Div Payout % - - - - - 82.31% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 303,063 300,857 291,272 273,366 269,818 267,402 249,988 -0.20%
NOSH 203,398 206,066 206,576 196,666 188,684 188,311 124,994 -0.51%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 6.81% 5.21% 4.10% 1.35% 1.89% 4.66% 13.30% -
ROE 2.92% 3.46% 2.18% 0.68% 0.12% 3.24% 5.77% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 63.82 96.89 74.92 70.09 72.77 98.57 86.85 0.32%
EPS 4.35 5.05 3.07 0.95 0.18 4.60 11.55 1.04%
DPS 0.00 0.00 0.00 0.00 0.00 3.75 0.00 -
NAPS 1.49 1.46 1.41 1.39 1.43 1.42 2.00 0.31%
Adjusted Per Share Value based on latest NOSH - 196,666
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 31.47 48.40 37.52 33.42 33.29 45.00 26.32 -0.18%
EPS 2.14 2.52 1.54 0.45 0.08 2.10 3.50 0.52%
DPS 0.00 0.00 0.00 0.00 0.00 1.73 0.00 -
NAPS 0.7347 0.7294 0.7061 0.6627 0.6541 0.6482 0.606 -0.20%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.45 0.61 0.65 0.71 0.90 1.03 0.00 -
P/RPS 0.71 0.63 0.87 1.01 1.24 1.04 0.00 -100.00%
P/EPS 10.35 12.08 21.18 74.95 513.04 22.41 0.00 -100.00%
EY 9.66 8.28 4.72 1.33 0.19 4.46 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.64 0.00 -
P/NAPS 0.30 0.42 0.46 0.51 0.63 0.73 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 25/02/05 20/02/04 27/02/03 26/02/02 28/02/01 - -
Price 0.45 0.52 0.65 0.69 0.93 0.98 0.00 -
P/RPS 0.71 0.54 0.87 0.98 1.28 0.99 0.00 -100.00%
P/EPS 10.35 10.30 21.18 72.84 530.14 21.32 0.00 -100.00%
EY 9.66 9.71 4.72 1.37 0.19 4.69 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.83 0.00 -
P/NAPS 0.30 0.36 0.46 0.50 0.65 0.69 0.00 -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
Post a Comment