[BCMALL] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[BCMALL] BCM ALLIANCE BERHAD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 14.25%
YoY- -23.39%
Quarter Report
Latest QR
Upcoming QR
BCMALL's Result
BCMALL's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 37,509 20,314 65,083 46,345 32,545 14,841 64,335 -30.23%
PBT 4,160 2,581 6,126 6,792 5,816 2,398 8,024 -35.48%
Tax -999 -613 -2,239 -1,806 -1,452 -590 -1,945 -35.89%
NP 3,161 1,968 3,887 4,986 4,364 1,808 6,079 -35.36%
-
NP to SH 3,161 1,968 3,887 4,986 4,364 1,808 6,079 -35.36%
-
Tax Rate 24.01% 23.75% 36.55% 26.59% 24.97% 24.60% 24.24% -
Total Cost 34,348 18,346 61,196 41,359 28,181 13,033 58,256 -29.70%
-
Net Worth 37,912 24,991 32,015 4,796 20,980 0 0 -
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 1,600 383 1,678 - - -
Div Payout % - - 41.18% 7.70% 38.46% - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 37,912 24,991 32,015 4,796 20,980 0 0 -
NOSH 421,250 421,250 421,250 337,000 419,615 20 20 76631.66%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 8.43% 9.69% 5.97% 10.76% 13.41% 12.18% 9.45% -
ROE 8.34% 7.87% 12.14% 103.95% 20.80% 0.00% 760,826.06% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 8.90 7.32 16.26 48.31 7.76 74,205.00 321,675.00 -99.90%
EPS 0.75 0.71 2.24 5.20 1.04 9,040.00 30,395.00 -99.91%
DPS 0.00 0.00 0.40 0.40 0.40 0.00 0.00 -
NAPS 0.09 0.09 0.08 0.05 0.05 0.00 0.04 71.79%
Adjusted Per Share Value based on latest NOSH - 337,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 1.84 1.00 3.20 2.28 1.60 0.73 3.16 -30.29%
EPS 0.16 0.10 0.19 0.25 0.21 0.09 0.30 -34.25%
DPS 0.00 0.00 0.08 0.02 0.08 0.00 0.00 -
NAPS 0.0186 0.0123 0.0157 0.0024 0.0103 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 - - - - -
Price 0.205 0.185 0.17 0.00 0.00 0.00 0.00 -
P/RPS 2.30 2.53 1.05 0.00 0.00 0.00 0.00 -
P/EPS 27.32 26.10 17.50 0.00 0.00 0.00 0.00 -
EY 3.66 3.83 5.71 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 2.35 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 2.06 2.13 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 25/05/17 28/02/17 30/11/16 19/10/16 - - -
Price 0.19 0.215 0.175 0.175 0.00 0.00 0.00 -
P/RPS 2.13 2.94 1.08 0.36 0.00 0.00 0.00 -
P/EPS 25.32 30.34 18.02 3.37 0.00 0.00 0.00 -
EY 3.95 3.30 5.55 29.70 0.00 0.00 0.00 -
DY 0.00 0.00 2.29 2.29 0.00 0.00 0.00 -
P/NAPS 2.11 2.39 2.19 3.50 0.00 0.00 0.00 -

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
Post a Comment