[BCMALL] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[BCMALL] BCM ALLIANCE BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -22.04%
YoY- -36.06%
Quarter Report
Latest QR
Upcoming QR
BCMALL's Result
BCMALL's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 56,463 37,509 20,314 65,083 46,345 32,545 14,841 143.50%
PBT 5,480 4,160 2,581 6,126 6,792 5,816 2,398 73.40%
Tax -1,127 -999 -613 -2,239 -1,806 -1,452 -590 53.88%
NP 4,353 3,161 1,968 3,887 4,986 4,364 1,808 79.54%
-
NP to SH 4,353 3,161 1,968 3,887 4,986 4,364 1,808 79.54%
-
Tax Rate 20.57% 24.01% 23.75% 36.55% 26.59% 24.97% 24.60% -
Total Cost 52,110 34,348 18,346 61,196 41,359 28,181 13,033 151.70%
-
Net Worth 37,912 37,912 24,991 32,015 4,796 20,980 0 -
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - 1,600 383 1,678 - -
Div Payout % - - - 41.18% 7.70% 38.46% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 37,912 37,912 24,991 32,015 4,796 20,980 0 -
NOSH 421,250 421,250 421,250 421,250 337,000 419,615 20 75707.13%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 7.71% 8.43% 9.69% 5.97% 10.76% 13.41% 12.18% -
ROE 11.48% 8.34% 7.87% 12.14% 103.95% 20.80% 0.00% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 13.40 8.90 7.32 16.26 48.31 7.76 74,205.00 -99.67%
EPS 1.03 0.75 0.71 2.24 5.20 1.04 9,040.00 -99.76%
DPS 0.00 0.00 0.00 0.40 0.40 0.40 0.00 -
NAPS 0.09 0.09 0.09 0.08 0.05 0.05 0.00 -
Adjusted Per Share Value based on latest NOSH - 421,250
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 2.57 1.71 0.93 2.97 2.11 1.48 0.68 142.43%
EPS 0.20 0.14 0.09 0.18 0.23 0.20 0.08 84.09%
DPS 0.00 0.00 0.00 0.07 0.02 0.08 0.00 -
NAPS 0.0173 0.0173 0.0114 0.0146 0.0022 0.0096 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 - - - -
Price 0.175 0.205 0.185 0.17 0.00 0.00 0.00 -
P/RPS 1.31 2.30 2.53 1.05 0.00 0.00 0.00 -
P/EPS 16.94 27.32 26.10 17.50 0.00 0.00 0.00 -
EY 5.90 3.66 3.83 5.71 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 2.35 0.00 0.00 0.00 -
P/NAPS 1.94 2.28 2.06 2.13 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 28/08/17 25/05/17 28/02/17 30/11/16 19/10/16 - -
Price 0.175 0.19 0.215 0.175 0.175 0.00 0.00 -
P/RPS 1.31 2.13 2.94 1.08 0.36 0.00 0.00 -
P/EPS 16.94 25.32 30.34 18.02 3.37 0.00 0.00 -
EY 5.90 3.95 3.30 5.55 29.70 0.00 0.00 -
DY 0.00 0.00 0.00 2.29 2.29 0.00 0.00 -
P/NAPS 1.94 2.11 2.39 2.19 3.50 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