[BCB] YoY TTM Result on 31-Mar-2008 [#3]

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
TTM Result
Revenue	109,605	86,276	91,174	109,635	122,364	125,640	186,132	-8.44%
YoY %	27.04%	-5.37%	-16.84%	-10.40%	-2.61%	-32.50%	-	-
Horiz. %	58.89%	46.35%	48.98%	58.90%	65.74%	67.50%	100.00%	-
PBT	9,214	4,278	6,727	4,222	8,989	10,936	17,555	-10.18%
YoY %	115.38%	-36.41%	59.33%	-53.03%	-17.80%	-37.70%	-	-
Horiz. %	52.49%	24.37%	38.32%	24.05%	51.20%	62.30%	100.00%	-
Tax	-3,158	-1,652	-4,008	-1,110	-3,604	-2,558	-8,084	-14.49%
YoY %	-91.16%	58.78%	-261.08%	69.20%	-40.89%	68.36%	-	-
Horiz. %	39.06%	20.44%	49.58%	13.73%	44.58%	31.64%	100.00%	-
NP	6,056	2,626	2,719	3,112	5,385	8,378	9,471	-7.17%
YoY %	130.62%	-3.42%	-12.63%	-42.21%	-35.72%	-11.54%	-	-
Horiz. %	63.94%	27.73%	28.71%	32.86%	56.86%	88.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,056	2,626	2,719	3,112	5,385	8,378	9,471	-7.17%
YoY %	130.62%	-3.42%	-12.63%	-42.21%	-35.72%	-11.54%	-	-
Horiz. %	63.94%	27.73%	28.71%	32.86%	56.86%	88.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.27%	38.62%	59.58%	26.29%	40.09%	23.39%	46.05%	-
YoY %	-11.26%	-35.18%	126.63%	-34.42%	71.40%	-49.21%	-	-
Horiz. %	74.42%	83.87%	129.38%	57.09%	87.06%	50.79%	100.00%	-
Total Cost	103,549	83,650	88,455	106,523	116,979	117,262	176,661	-8.51%
YoY %	23.79%	-5.43%	-16.96%	-8.94%	-0.24%	-33.62%	-	-
Horiz. %	58.61%	47.35%	50.07%	60.30%	66.22%	66.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	325,085	321,851	317,571	305,387	310,218	302,614	301,010	1.29%
YoY %	1.00%	1.35%	3.99%	-1.56%	2.51%	0.53%	-	-
Horiz. %	108.00%	106.92%	105.50%	101.45%	103.06%	100.53%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	325,085	321,851	317,571	305,387	310,218	302,614	301,010	1.29%
YoY %	1.00%	1.35%	3.99%	-1.56%	2.51%	0.53%	-	-
Horiz. %	108.00%	106.92%	105.50%	101.45%	103.06%	100.53%	100.00%	-
NOSH	201,916	203,703	203,571	199,600	204,090	201,743	204,769	-0.23%
YoY %	-0.88%	0.06%	1.99%	-2.20%	1.16%	-1.48%	-	-
Horiz. %	98.61%	99.48%	99.41%	97.48%	99.67%	98.52%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	5.53%	3.04%	2.98%	2.84%	4.40%	6.67%	5.09%	-
YoY %	81.91%	2.01%	4.93%	-35.45%	-34.03%	31.04%	-	-
Horiz. %	108.64%	59.72%	58.55%	55.80%	86.44%	131.04%	100.00%	-
ROE	1.86%	0.82%	0.86%	1.02%	1.74%	2.77%	3.15%	-
YoY %	126.83%	-4.65%	-15.69%	-41.38%	-37.18%	-12.06%	-	-
Horiz. %	59.05%	26.03%	27.30%	32.38%	55.24%	87.94%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	54.28	42.35	44.79	54.93	59.96	62.28	90.90	-8.23%
YoY %	28.17%	-5.45%	-18.46%	-8.39%	-3.73%	-31.49%	-	-
Horiz. %	59.71%	46.59%	49.27%	60.43%	65.96%	68.51%	100.00%	-
EPS	3.00	1.29	1.34	1.56	2.64	4.15	4.63	-6.97%
YoY %	132.56%	-3.73%	-14.10%	-40.91%	-36.39%	-10.37%	-	-
Horiz. %	64.79%	27.86%	28.94%	33.69%	57.02%	89.63%	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	1.61	1.58	1.56	1.53	1.52	1.50	1.47	1.52%
YoY %	1.90%	1.28%	1.96%	0.66%	1.33%	2.04%	-	-
Horiz. %	109.52%	107.48%	106.12%	104.08%	103.40%	102.04%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 199,600
RPS	27.26	21.45	22.67	27.26	30.43	31.24	46.29	-8.44%
YoY %	27.09%	-5.38%	-16.84%	-10.42%	-2.59%	-32.51%	-	-
Horiz. %	58.89%	46.34%	48.97%	58.89%	65.74%	67.49%	100.00%	-
EPS	1.51	0.65	0.68	0.77	1.34	2.08	2.36	-7.16%
YoY %	132.31%	-4.41%	-11.69%	-42.54%	-35.58%	-11.86%	-	-
Horiz. %	63.98%	27.54%	28.81%	32.63%	56.78%	88.14%	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	0.8084	0.8004	0.7897	0.7594	0.7714	0.7525	0.7485	1.29%
YoY %	1.00%	1.35%	3.99%	-1.56%	2.51%	0.53%	-	-
Horiz. %	108.00%	106.93%	105.50%	101.46%	103.06%	100.53%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	0.53	0.40	0.37	0.50	0.62	0.45	0.54	-
P/RPS	0.98	0.94	0.83	0.91	1.03	0.72	0.59	8.82%
YoY %	4.26%	13.25%	-8.79%	-11.65%	43.06%	22.03%	-	-
Horiz. %	166.10%	159.32%	140.68%	154.24%	174.58%	122.03%	100.00%	-
P/EPS	17.67	31.03	27.70	32.07	23.50	10.84	11.68	7.14%
YoY %	-43.06%	12.02%	-13.63%	36.47%	116.79%	-7.19%	-	-
Horiz. %	151.28%	265.67%	237.16%	274.57%	201.20%	92.81%	100.00%	-
EY	5.66	3.22	3.61	3.12	4.26	9.23	8.57	-6.67%
YoY %	75.78%	-10.80%	15.71%	-26.76%	-53.85%	7.70%	-	-
Horiz. %	66.04%	37.57%	42.12%	36.41%	49.71%	107.70%	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	0.33	0.25	0.24	0.33	0.41	0.30	0.37	-1.88%
YoY %	32.00%	4.17%	-27.27%	-19.51%	36.67%	-18.92%	-	-
Horiz. %	89.19%	67.57%	64.86%	89.19%	110.81%	81.08%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	20/05/11	25/05/10	21/05/09	22/05/08	16/05/07	23/05/06	19/05/05	-
Price	0.58	0.36	0.38	0.45	0.62	0.43	0.52	-
P/RPS	1.07	0.85	0.85	0.82	1.03	0.69	0.57	11.06%
YoY %	25.88%	0.00%	3.66%	-20.39%	49.28%	21.05%	-	-
Horiz. %	187.72%	149.12%	149.12%	143.86%	180.70%	121.05%	100.00%	-
P/EPS	19.34	27.93	28.45	28.86	23.50	10.35	11.24	9.46%
YoY %	-30.76%	-1.83%	-1.42%	22.81%	127.05%	-7.92%	-	-
Horiz. %	172.06%	248.49%	253.11%	256.76%	209.07%	92.08%	100.00%	-
EY	5.17	3.58	3.51	3.46	4.26	9.66	8.89	-8.63%
YoY %	44.41%	1.99%	1.45%	-18.78%	-55.90%	8.66%	-	-
Horiz. %	58.16%	40.27%	39.48%	38.92%	47.92%	108.66%	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	0.36	0.23	0.24	0.29	0.41	0.29	0.35	0.47%
YoY %	56.52%	-4.17%	-17.24%	-29.27%	41.38%	-17.14%	-	-
Horiz. %	102.86%	65.71%	68.57%	82.86%	117.14%	82.86%	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