[BCMALL] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[BCMALL] BCM ALLIANCE BERHAD
Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 60.62%
YoY- -27.57%
Quarter Report
Latest QR
Upcoming QR
BCMALL's Result
BCMALL's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 24,379 76,143 56,463 37,509 20,314 65,083 46,345 -34.86%
PBT 4,440 6,829 5,480 4,160 2,581 6,126 6,792 -24.69%
Tax -940 -2,347 -1,127 -999 -613 -2,239 -1,806 -35.32%
NP 3,500 4,482 4,353 3,161 1,968 3,887 4,986 -21.03%
-
NP to SH 3,378 4,482 4,353 3,161 1,968 3,887 4,986 -22.87%
-
Tax Rate 21.17% 34.37% 20.57% 24.01% 23.75% 36.55% 26.59% -
Total Cost 20,879 71,661 52,110 34,348 18,346 61,196 41,359 -36.62%
-
Net Worth 46,337 37,912 37,912 37,912 24,991 32,015 4,796 354.25%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - 1,600 383 -
Div Payout % - - - - - 41.18% 7.70% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 46,337 37,912 37,912 37,912 24,991 32,015 4,796 354.25%
NOSH 421,250 421,250 421,250 421,250 421,250 421,250 337,000 16.05%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 14.36% 5.89% 7.71% 8.43% 9.69% 5.97% 10.76% -
ROE 7.29% 11.82% 11.48% 8.34% 7.87% 12.14% 103.95% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 5.79 18.08 13.40 8.90 7.32 16.26 48.31 -75.72%
EPS 0.80 1.06 1.03 0.75 0.71 2.24 5.20 -71.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.40 0.40 -
NAPS 0.11 0.09 0.09 0.09 0.09 0.08 0.05 69.23%
Adjusted Per Share Value based on latest NOSH - 421,250
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 1.20 3.74 2.78 1.84 1.00 3.20 2.28 -34.83%
EPS 0.17 0.22 0.21 0.16 0.10 0.19 0.25 -22.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.08 0.02 -
NAPS 0.0228 0.0186 0.0186 0.0186 0.0123 0.0157 0.0024 349.17%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 - -
Price 0.155 0.16 0.175 0.205 0.185 0.17 0.00 -
P/RPS 2.68 0.89 1.31 2.30 2.53 1.05 0.00 -
P/EPS 19.33 15.04 16.94 27.32 26.10 17.50 0.00 -
EY 5.17 6.65 5.90 3.66 3.83 5.71 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 2.35 0.00 -
P/NAPS 1.41 1.78 1.94 2.28 2.06 2.13 0.00 -
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 25/05/18 26/02/18 24/11/17 28/08/17 25/05/17 28/02/17 30/11/16 -
Price 0.15 0.165 0.175 0.19 0.215 0.175 0.175 -
P/RPS 2.59 0.91 1.31 2.13 2.94 1.08 0.36 273.12%
P/EPS 18.71 15.51 16.94 25.32 30.34 18.02 3.37 213.86%
EY 5.35 6.45 5.90 3.95 3.30 5.55 29.70 -68.13%
DY 0.00 0.00 0.00 0.00 0.00 2.29 2.29 -
P/NAPS 1.36 1.83 1.94 2.11 2.39 2.19 3.50 -46.78%

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