Highlights

[BCMALL] QoQ Quarter Result on 2020-12-31 [#4]

Stock [BCMALL]: BCM ALLIANCE BHD
Announcement Date 23-Feb-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Dec-2020  [#4]
Profit Trend QoQ -     -77.07%    YoY -     -65.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 15,702 20,386 14,454 17,659 22,062 29,243 24,436 -25.44%
  QoQ % -22.98% 41.04% -18.15% -19.96% -24.56% 19.67% -
  Horiz. % 64.26% 83.43% 59.15% 72.27% 90.28% 119.67% 100.00%
PBT 439 1,996 674 1,496 1,052 1,439 1,032 -43.29%
  QoQ % -78.01% 196.14% -54.95% 42.21% -26.89% 39.44% -
  Horiz. % 42.54% 193.41% 65.31% 144.96% 101.94% 139.44% 100.00%
Tax -142 -463 -290 -442 -192 -591 -283 -36.72%
  QoQ % 69.33% -59.66% 34.39% -130.21% 67.51% -108.83% -
  Horiz. % 50.18% 163.60% 102.47% 156.18% 67.84% 208.83% 100.00%
NP 297 1,533 384 1,054 860 848 749 -45.87%
  QoQ % -80.63% 299.22% -63.57% 22.56% 1.42% 13.22% -
  Horiz. % 39.65% 204.67% 51.27% 140.72% 114.82% 113.22% 100.00%
NP to SH 285 1,243 130 951 821 665 703 -45.07%
  QoQ % -77.07% 856.15% -86.33% 15.83% 23.46% -5.41% -
  Horiz. % 40.54% 176.81% 18.49% 135.28% 116.79% 94.59% 100.00%
Tax Rate 32.35 % 23.20 % 43.03 % 29.55 % 18.25 % 41.07 % 27.42 % 11.60%
  QoQ % 39.44% -46.08% 45.62% 61.92% -55.56% 49.78% -
  Horiz. % 117.98% 84.61% 156.93% 107.77% 66.56% 149.78% 100.00%
Total Cost 15,405 18,853 14,070 16,605 21,202 28,395 23,687 -24.84%
  QoQ % -18.29% 33.99% -15.27% -21.68% -25.33% 19.88% -
  Horiz. % 65.04% 79.59% 59.40% 70.10% 89.51% 119.88% 100.00%
Net Worth 60,898 54,762 50,550 50,550 50,550 50,550 50,550 13.16%
  QoQ % 11.21% 8.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.47% 108.33% 100.00% 100.00% 100.00% 100.00% 100.00%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 60,898 54,762 50,550 50,550 50,550 50,550 50,550 13.16%
  QoQ % 11.21% 8.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.47% 108.33% 100.00% 100.00% 100.00% 100.00% 100.00%
NOSH 434,991 421,250 421,250 421,250 421,250 421,250 421,250 2.15%
  QoQ % 3.26% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.26% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 1.89 % 7.52 % 2.66 % 5.97 % 3.90 % 2.90 % 3.07 % -27.53%
  QoQ % -74.87% 182.71% -55.44% 53.08% 34.48% -5.54% -
  Horiz. % 61.56% 244.95% 86.64% 194.46% 127.04% 94.46% 100.00%
ROE 0.47 % 2.27 % 0.26 % 1.88 % 1.62 % 1.32 % 1.39 % -51.31%
  QoQ % -79.30% 773.08% -86.17% 16.05% 22.73% -5.04% -
  Horiz. % 33.81% 163.31% 18.71% 135.25% 116.55% 94.96% 100.00%
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 3.61 4.84 3.43 4.19 5.24 6.94 5.80 -27.00%
  QoQ % -25.41% 41.11% -18.14% -20.04% -24.50% 19.66% -
  Horiz. % 62.24% 83.45% 59.14% 72.24% 90.34% 119.66% 100.00%
EPS 0.07 0.30 0.03 0.23 0.19 0.16 0.17 -44.50%
  QoQ % -76.67% 900.00% -86.96% 21.05% 18.75% -5.88% -
  Horiz. % 41.18% 176.47% 17.65% 135.29% 111.76% 94.12% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1400 0.1300 0.1200 0.1200 0.1200 0.1200 0.1200 10.77%
  QoQ % 7.69% 8.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.67% 108.33% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 625,880
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 2.51 3.26 2.31 2.82 3.52 4.67 3.90 -25.36%
  QoQ % -23.01% 41.13% -18.09% -19.89% -24.63% 19.74% -
  Horiz. % 64.36% 83.59% 59.23% 72.31% 90.26% 119.74% 100.00%
EPS 0.05 0.20 0.02 0.15 0.13 0.11 0.11 -40.74%
  QoQ % -75.00% 900.00% -86.67% 15.38% 18.18% 0.00% -
  Horiz. % 45.45% 181.82% 18.18% 136.36% 118.18% 100.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0973 0.0875 0.0808 0.0808 0.0808 0.0808 0.0808 13.12%
  QoQ % 11.20% 8.29% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.42% 108.29% 100.00% 100.00% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.3050 0.2500 0.2500 0.1200 0.1350 0.1450 0.1750 -
P/RPS 8.45 5.17 7.29 2.86 2.58 2.09 3.02 97.95%
  QoQ % 63.44% -29.08% 154.90% 10.85% 23.44% -30.79% -
  Horiz. % 279.80% 171.19% 241.39% 94.70% 85.43% 69.21% 100.00%
P/EPS 465.52 84.72 810.10 53.15 69.27 91.85 104.86 168.90%
  QoQ % 449.48% -89.54% 1,424.18% -23.27% -24.58% -12.41% -
  Horiz. % 443.94% 80.79% 772.55% 50.69% 66.06% 87.59% 100.00%
EY 0.21 1.18 0.12 1.88 1.44 1.09 0.95 -63.27%
  QoQ % -82.20% 883.33% -93.62% 30.56% 32.11% 14.74% -
  Horiz. % 22.11% 124.21% 12.63% 197.89% 151.58% 114.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.18 1.92 2.08 1.00 1.13 1.21 1.46 30.48%
  QoQ % 13.54% -7.69% 108.00% -11.50% -6.61% -17.12% -
  Horiz. % 149.32% 131.51% 142.47% 68.49% 77.40% 82.88% 100.00%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date - 25/11/20 25/08/20 26/06/20 26/02/20 26/11/19 27/08/19 -
Price 0.2550 0.2600 0.3000 0.2200 0.1350 0.1400 0.1600 -
P/RPS 7.06 5.37 8.74 5.25 2.58 2.02 2.76 86.51%
  QoQ % 31.47% -38.56% 66.48% 103.49% 27.72% -26.81% -
  Horiz. % 255.80% 194.57% 316.67% 190.22% 93.48% 73.19% 100.00%
P/EPS 389.20 88.11 972.12 97.45 69.27 88.68 95.87 153.41%
  QoQ % 341.72% -90.94% 897.56% 40.68% -21.89% -7.50% -
  Horiz. % 405.97% 91.91% 1,014.00% 101.65% 72.25% 92.50% 100.00%
EY 0.26 1.13 0.10 1.03 1.44 1.13 1.04 -60.15%
  QoQ % -76.99% 1,030.00% -90.29% -28.47% 27.43% 8.65% -
  Horiz. % 25.00% 108.65% 9.62% 99.04% 138.46% 108.65% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.82 2.00 2.50 1.83 1.13 1.17 1.33 23.14%
  QoQ % -9.00% -20.00% 36.61% 61.95% -3.42% -12.03% -
  Horiz. % 136.84% 150.38% 187.97% 137.59% 84.96% 87.97% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

298  248  590  1363 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINDA 0.17-0.005 
 LAMBO 0.020.00 
 DATAPRP 0.98+0.225 
 DNEX 0.83+0.01 
 WIDAD 0.505+0.015 
 CNI 0.205-0.01 
 MACPIE 0.09+0.01 
 REX 0.24+0.005 
 HSI-HGK 0.195-0.055 
 LUSTER 0.220.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS