[BCB] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Annualized Quarter Result
Revenue	130,340	131,740	120,099	128,269	134,332	136,820	122,894	3.98%
YoY %	-1.06%	9.69%	-6.37%	-4.51%	-1.82%	11.33%	-	-
Horiz. %	106.06%	107.20%	97.73%	104.37%	109.31%	111.33%	100.00%	-
PBT	8,294	8,436	4,748	7,041	9,106	11,852	12,049	-21.98%
YoY %	-1.68%	77.67%	-32.57%	-22.68%	-23.17%	-1.63%	-	-
Horiz. %	68.84%	70.01%	39.41%	58.44%	75.57%	98.37%	100.00%	-
Tax	-2,156	-2,192	-1,477	-2,072	-2,550	-3,320	-4,150	-35.29%
YoY %	1.64%	-48.41%	28.72%	18.75%	23.19%	20.00%	-	-
Horiz. %	51.95%	52.82%	35.59%	49.93%	61.45%	80.00%	100.00%	-
NP	6,138	6,244	3,271	4,969	6,556	8,532	7,899	-15.43%
YoY %	-1.70%	90.89%	-34.17%	-24.21%	-23.16%	8.01%	-	-
Horiz. %	77.71%	79.05%	41.41%	62.91%	83.00%	108.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,138	6,244	3,271	4,969	6,556	8,532	7,899	-15.43%
YoY %	-1.70%	90.89%	-34.17%	-24.21%	-23.16%	8.01%	-	-
Horiz. %	77.71%	79.05%	41.41%	62.91%	83.00%	108.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.99%	25.98%	31.11%	29.43%	28.00%	28.01%	34.44%	-
YoY %	0.04%	-16.49%	5.71%	5.11%	-0.04%	-18.67%	-	-
Horiz. %	75.46%	75.44%	90.33%	85.45%	81.30%	81.33%	100.00%	-
Total Cost	124,202	125,496	116,828	123,300	127,776	128,288	114,995	5.25%
YoY %	-1.03%	7.42%	-5.25%	-3.50%	-0.40%	11.56%	-	-
Horiz. %	108.01%	109.13%	101.59%	107.22%	111.11%	111.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	306,899	308,145	308,403	306,218	307,565	303,851	304,104	0.61%
YoY %	-0.40%	-0.08%	0.71%	-0.44%	1.22%	-0.08%	-	-
Horiz. %	100.92%	101.33%	101.41%	100.70%	101.14%	99.92%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	306,899	308,145	308,403	306,218	307,565	303,851	304,104	0.61%
YoY %	-0.40%	-0.08%	0.71%	-0.44%	1.22%	-0.08%	-	-
Horiz. %	100.92%	101.33%	101.41%	100.70%	101.14%	99.92%	100.00%	-
NOSH	201,907	202,727	201,570	201,459	202,345	201,226	202,736	-0.27%
YoY %	-0.40%	0.57%	0.06%	-0.44%	0.56%	-0.74%	-	-
Horiz. %	99.59%	100.00%	99.42%	99.37%	99.81%	99.26%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	4.71%	4.74%	2.72%	3.87%	4.88%	6.24%	6.43%	-
YoY %	-0.63%	74.26%	-29.72%	-20.70%	-21.79%	-2.95%	-	-
Horiz. %	73.25%	73.72%	42.30%	60.19%	75.89%	97.05%	100.00%	-
ROE	2.00%	2.03%	1.06%	1.62%	2.13%	2.81%	2.60%	-
YoY %	-1.48%	91.51%	-34.57%	-23.94%	-24.20%	8.08%	-	-
Horiz. %	76.92%	78.08%	40.77%	62.31%	81.92%	108.08%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	64.55	64.98	59.58	63.67	66.39	67.99	60.62	4.26%
YoY %	-0.66%	9.06%	-6.42%	-4.10%	-2.35%	12.16%	-	-
Horiz. %	106.48%	107.19%	98.28%	105.03%	109.52%	112.16%	100.00%	-
EPS	3.04	3.08	1.62	2.47	3.24	4.24	3.90	-15.26%
YoY %	-1.30%	90.12%	-34.41%	-23.77%	-23.58%	8.72%	-	-
Horiz. %	77.95%	78.97%	41.54%	63.33%	83.08%	108.72%	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	1.52	1.52	1.53	1.52	1.52	1.51	1.50	0.88%
YoY %	0.00%	-0.65%	0.66%	0.00%	0.66%	0.67%	-	-
Horiz. %	101.33%	101.33%	102.00%	101.33%	101.33%	100.67%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 204,090
RPS	32.41	32.76	29.87	31.90	33.41	34.02	30.56	3.98%
YoY %	-1.07%	9.68%	-6.36%	-4.52%	-1.79%	11.32%	-	-
Horiz. %	106.05%	107.20%	97.74%	104.38%	109.33%	111.32%	100.00%	-
EPS	1.53	1.55	0.81	1.24	1.63	2.12	1.96	-15.18%
YoY %	-1.29%	91.36%	-34.68%	-23.93%	-23.11%	8.16%	-	-
Horiz. %	78.06%	79.08%	41.33%	63.27%	83.16%	108.16%	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	0.7632	0.7663	0.7669	0.7615	0.7648	0.7556	0.7562	0.61%
YoY %	-0.40%	-0.08%	0.71%	-0.43%	1.22%	-0.08%	-	-
Horiz. %	100.93%	101.34%	101.41%	100.70%	101.14%	99.92%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	0.55	0.61	0.66	0.62	0.47	0.42	0.43	-
P/RPS	0.85	0.94	1.11	0.97	0.71	0.62	0.71	12.71%
YoY %	-9.57%	-15.32%	14.43%	36.62%	14.52%	-12.68%	-	-
Horiz. %	119.72%	132.39%	156.34%	136.62%	100.00%	87.32%	100.00%	-
P/EPS	18.09	19.81	40.67	25.14	14.51	9.91	11.04	38.86%
YoY %	-8.68%	-51.29%	61.77%	73.26%	46.42%	-10.24%	-	-
Horiz. %	163.86%	179.44%	368.39%	227.72%	131.43%	89.76%	100.00%	-
EY	5.53	5.05	2.46	3.98	6.89	10.10	9.06	-27.97%
YoY %	9.50%	105.28%	-38.19%	-42.24%	-31.78%	11.48%	-	-
Horiz. %	61.04%	55.74%	27.15%	43.93%	76.05%	111.48%	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	0.40	0.43	0.41	0.31	0.28	0.29	15.46%
YoY %	-10.00%	-6.98%	4.88%	32.26%	10.71%	-3.45%	-	-
Horiz. %	124.14%	137.93%	148.28%	141.38%	106.90%	96.55%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	21/02/08	22/11/07	24/08/07	16/05/07	16/02/07	28/11/06	29/08/06	-
Price	0.47	0.60	0.61	0.62	0.70	0.41	0.42	-
P/RPS	0.73	0.92	1.02	0.97	1.05	0.60	0.69	3.81%
YoY %	-20.65%	-9.80%	5.15%	-7.62%	75.00%	-13.04%	-	-
Horiz. %	105.80%	133.33%	147.83%	140.58%	152.17%	86.96%	100.00%	-
P/EPS	15.46	19.48	37.59	25.14	21.60	9.67	10.78	27.08%
YoY %	-20.64%	-48.18%	49.52%	16.39%	123.37%	-10.30%	-	-
Horiz. %	143.41%	180.71%	348.70%	233.21%	200.37%	89.70%	100.00%	-
EY	6.47	5.13	2.66	3.98	4.63	10.34	9.28	-21.32%
YoY %	26.12%	92.86%	-33.17%	-14.04%	-55.22%	11.42%	-	-
Horiz. %	69.72%	55.28%	28.66%	42.89%	49.89%	111.42%	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	0.31	0.39	0.40	0.41	0.46	0.27	0.28	7.00%
YoY %	-20.51%	-2.50%	-2.44%	-10.87%	70.37%	-3.57%	-	-
Horiz. %	110.71%	139.29%	142.86%	146.43%	164.29%	96.43%	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