[BCB] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[BCB] BCB BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -9.78%
YoY- 141.89%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 104,540 118,560 107,132 90,754 95,576 91,074 82,517 17.06%
PBT 14,880 9,911 10,900 10,006 10,908 3,625 3,397 167.47%
Tax -4,096 -3,929 -2,896 -2,846 -2,972 -1,504 -690 227.49%
NP 10,784 5,982 8,004 7,160 7,936 2,121 2,706 151.15%
-
NP to SH 10,092 5,982 8,004 7,160 7,936 2,121 2,706 140.29%
-
Tax Rate 27.53% 39.64% 26.57% 28.44% 27.25% 41.49% 20.31% -
Total Cost 93,756 112,578 99,128 83,594 87,640 88,953 79,810 11.32%
-
Net Worth 333,035 321,546 324,323 321,593 318,642 325,595 317,564 3.21%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 333,035 321,546 324,323 321,593 318,642 325,595 317,564 3.21%
NOSH 201,840 200,966 201,442 202,259 200,404 202,233 200,990 0.28%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 10.32% 5.05% 7.47% 7.89% 8.30% 2.33% 3.28% -
ROE 3.03% 1.86% 2.47% 2.23% 2.49% 0.65% 0.85% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 51.79 58.99 53.18 44.87 47.69 45.03 41.06 16.72%
EPS 5.00 2.98 3.97 3.54 3.96 1.05 1.35 139.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.60 1.61 1.59 1.59 1.61 1.58 2.92%
Adjusted Per Share Value based on latest NOSH - 202,025
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 26.00 29.48 26.64 22.57 23.77 22.65 20.52 17.07%
EPS 2.51 1.49 1.99 1.78 1.97 0.53 0.67 141.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8282 0.7996 0.8065 0.7997 0.7924 0.8097 0.7897 3.22%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.38 0.52 0.53 0.40 0.35 0.35 0.40 -
P/RPS 0.73 0.88 1.00 0.89 0.73 0.78 0.97 -17.24%
P/EPS 7.60 17.47 13.34 11.30 8.84 33.37 29.70 -59.66%
EY 13.16 5.72 7.50 8.85 11.31 3.00 3.37 147.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.33 0.33 0.25 0.22 0.22 0.25 -5.40%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 26/08/11 20/05/11 21/02/11 23/11/10 23/08/10 25/05/10 -
Price 0.40 0.525 0.58 0.54 0.39 0.36 0.36 -
P/RPS 0.77 0.89 1.09 1.20 0.82 0.80 0.88 -8.50%
P/EPS 8.00 17.64 14.60 15.25 9.85 34.33 26.73 -55.22%
EY 12.50 5.67 6.85 6.56 10.15 2.91 3.74 123.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.33 0.36 0.34 0.25 0.22 0.23 2.87%

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