[BCMALL] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[BCMALL] BCM ALLIANCE BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 19.0%
YoY- -38.35%
Quarter Report
Latest QR
Upcoming QR
BCMALL's Result
BCMALL's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 52,499 32,113 17,659 103,753 81,691 52,448 28,012 51.83%
PBT 4,166 2,170 1,496 7,501 6,449 5,010 3,978 3.11%
Tax -1,195 -732 -442 -2,129 -1,937 -1,346 -1,063 8.09%
NP 2,971 1,438 1,054 5,372 4,512 3,664 2,915 1.27%
-
NP to SH 2,324 1,081 951 5,141 4,320 3,655 2,952 -14.70%
-
Tax Rate 28.68% 33.73% 29.55% 28.38% 30.04% 26.87% 26.72% -
Total Cost 49,528 30,675 16,605 98,381 77,179 48,784 25,097 57.13%
-
Net Worth 54,762 50,550 50,550 50,550 50,550 50,550 50,550 5.46%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 842 842 - - -
Div Payout % - - - 16.39% 19.50% - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 54,762 50,550 50,550 50,550 50,550 50,550 50,550 5.46%
NOSH 421,250 421,250 421,250 421,250 421,250 421,250 421,250 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 5.66% 4.48% 5.97% 5.18% 5.52% 6.99% 10.41% -
ROE 4.24% 2.14% 1.88% 10.17% 8.55% 7.23% 5.84% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 12.46 7.62 4.19 24.63 19.39 12.45 6.65 51.81%
EPS 0.55 0.26 0.23 1.22 1.03 0.87 0.70 -14.81%
DPS 0.00 0.00 0.00 0.20 0.20 0.00 0.00 -
NAPS 0.13 0.12 0.12 0.12 0.12 0.12 0.12 5.46%
Adjusted Per Share Value based on latest NOSH - 421,250
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 2.58 1.58 0.87 5.10 4.02 2.58 1.38 51.58%
EPS 0.11 0.05 0.05 0.25 0.21 0.18 0.15 -18.63%
DPS 0.00 0.00 0.00 0.04 0.04 0.00 0.00 -
NAPS 0.0269 0.0249 0.0249 0.0249 0.0249 0.0249 0.0249 5.27%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.25 0.25 0.12 0.135 0.145 0.175 0.195 -
P/RPS 2.01 3.28 2.86 0.55 0.75 1.41 2.93 -22.16%
P/EPS 45.32 97.42 53.15 11.06 14.14 20.17 27.83 38.29%
EY 2.21 1.03 1.88 9.04 7.07 4.96 3.59 -27.57%
DY 0.00 0.00 0.00 1.48 1.38 0.00 0.00 -
P/NAPS 1.92 2.08 1.00 1.13 1.21 1.46 1.63 11.50%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 25/08/20 26/06/20 26/02/20 26/11/19 27/08/19 24/05/19 -
Price 0.26 0.30 0.22 0.135 0.14 0.16 0.17 -
P/RPS 2.09 3.94 5.25 0.55 0.72 1.29 2.56 -12.61%
P/EPS 47.13 116.91 97.45 11.06 13.65 18.44 24.26 55.50%
EY 2.12 0.86 1.03 9.04 7.33 5.42 4.12 -35.70%
DY 0.00 0.00 0.00 1.48 1.43 0.00 0.00 -
P/NAPS 2.00 2.50 1.83 1.13 1.17 1.33 1.42 25.57%

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