[BCMALL] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[BCMALL] BCM ALLIANCE BERHAD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -14.49%
YoY- 82.76%
Quarter Report
Latest QR
Upcoming QR
BCMALL's Result
BCMALL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 112,048 92,546 94,226 102,082 97,516 76,143 75,284 30.38%
PBT 15,912 11,506 12,382 16,120 17,760 6,829 7,306 68.10%
Tax -4,252 -2,927 -3,089 -4,290 -3,760 -2,347 -1,502 100.24%
NP 11,660 8,579 9,293 11,830 14,000 4,482 5,804 59.28%
-
NP to SH 11,808 8,339 9,032 11,554 13,512 4,482 5,804 60.62%
-
Tax Rate 26.72% 25.44% 24.95% 26.61% 21.17% 34.37% 20.56% -
Total Cost 100,388 83,967 84,933 90,252 83,516 71,661 69,480 27.83%
-
Net Worth 50,550 46,337 46,337 46,337 46,337 37,912 37,912 21.16%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 50,550 46,337 46,337 46,337 46,337 37,912 37,912 21.16%
NOSH 421,250 421,250 421,250 421,250 421,250 421,250 421,250 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 10.41% 9.27% 9.86% 11.59% 14.36% 5.89% 7.71% -
ROE 23.36% 18.00% 19.49% 24.93% 29.16% 11.82% 15.31% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 26.60 21.97 22.37 24.23 23.15 18.08 17.87 30.39%
EPS 2.80 1.98 2.15 2.74 3.20 1.06 1.37 61.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.11 0.11 0.11 0.11 0.09 0.09 21.16%
Adjusted Per Share Value based on latest NOSH - 421,250
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 5.51 4.55 4.63 5.02 4.79 3.74 3.70 30.43%
EPS 0.58 0.41 0.44 0.57 0.66 0.22 0.29 58.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0249 0.0228 0.0228 0.0228 0.0228 0.0186 0.0186 21.48%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.195 0.18 0.235 0.16 0.155 0.16 0.175 -
P/RPS 0.73 0.82 1.05 0.66 0.67 0.89 0.98 -17.84%
P/EPS 6.96 9.09 10.96 5.83 4.83 15.04 12.70 -33.05%
EY 14.37 11.00 9.12 17.14 20.69 6.65 7.87 49.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.64 2.14 1.45 1.41 1.78 1.94 -10.96%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 24/05/19 27/02/19 28/11/18 28/08/18 25/05/18 26/02/18 24/11/17 -
Price 0.17 0.20 0.215 0.20 0.15 0.165 0.175 -
P/RPS 0.64 0.91 0.96 0.83 0.65 0.91 0.98 -24.74%
P/EPS 6.06 10.10 10.03 7.29 4.68 15.51 12.70 -38.96%
EY 16.49 9.90 9.97 13.71 21.38 6.45 7.87 63.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.82 1.95 1.82 1.36 1.83 1.94 -18.79%

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