[BCB] YoY TTM Result on 31-Dec-2003 [#2]

Stock
[BCB] BCB BHD
Announcement Date
20-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 50.09%
YoY- 240.31%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 122,997 129,815 199,649 154,767 137,840 137,306 185,613 -6.62%
PBT 10,988 11,756 18,756 10,750 4,996 2,092 13,097 -2.88%
Tax -3,853 -2,915 -8,353 -4,410 -3,133 497 -4,441 -2.33%
NP 7,135 8,841 10,403 6,340 1,863 2,589 8,656 -3.16%
-
NP to SH 7,135 8,841 10,403 6,340 1,863 331 8,656 -3.16%
-
Tax Rate 35.07% 24.80% 44.54% 41.02% 62.71% -23.76% 33.91% -
Total Cost 115,862 120,974 189,246 148,427 135,977 134,717 176,957 -6.81%
-
Net Worth 305,013 303,063 300,857 291,272 273,366 269,818 267,402 2.21%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - 7,125 -
Div Payout % - - - - - - 82.31% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 305,013 303,063 300,857 291,272 273,366 269,818 267,402 2.21%
NOSH 200,666 203,398 206,066 206,576 196,666 188,684 188,311 1.06%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 5.80% 6.81% 5.21% 4.10% 1.35% 1.89% 4.66% -
ROE 2.34% 2.92% 3.46% 2.18% 0.68% 0.12% 3.24% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 61.29 63.82 96.89 74.92 70.09 72.77 98.57 -7.61%
EPS 3.56 4.35 5.05 3.07 0.95 0.18 4.60 -4.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.75 -
NAPS 1.52 1.49 1.46 1.41 1.39 1.43 1.42 1.14%
Adjusted Per Share Value based on latest NOSH - 206,576
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 29.82 31.47 48.40 37.52 33.42 33.29 45.00 -6.62%
EPS 1.73 2.14 2.52 1.54 0.45 0.08 2.10 -3.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.73 -
NAPS 0.7394 0.7347 0.7294 0.7061 0.6627 0.6541 0.6482 2.21%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.47 0.45 0.61 0.65 0.71 0.90 1.03 -
P/RPS 0.77 0.71 0.63 0.87 1.01 1.24 1.04 -4.88%
P/EPS 13.22 10.35 12.08 21.18 74.95 513.04 22.41 -8.41%
EY 7.57 9.66 8.28 4.72 1.33 0.19 4.46 9.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.64 -
P/NAPS 0.31 0.30 0.42 0.46 0.51 0.63 0.73 -13.29%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 16/02/07 24/02/06 25/02/05 20/02/04 27/02/03 26/02/02 28/02/01 -
Price 0.70 0.45 0.52 0.65 0.69 0.93 0.98 -
P/RPS 1.14 0.71 0.54 0.87 0.98 1.28 0.99 2.37%
P/EPS 19.69 10.35 10.30 21.18 72.84 530.14 21.32 -1.31%
EY 5.08 9.66 9.71 4.72 1.37 0.19 4.69 1.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.83 -
P/NAPS 0.46 0.30 0.36 0.46 0.50 0.65 0.69 -6.53%

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