[BCMALL] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[BCMALL] BCM ALLIANCE BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 68.95%
YoY- -145.07%
Quarter Report
Latest QR
Upcoming QR
BCMALL's Result
BCMALL's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 68,595 45,648 22,595 75,259 49,706 32,741 17,982 143.93%
PBT -21,620 -16,719 -16,043 2,256 -928 -3,972 666 -
Tax -1,865 -1,199 -537 -2,158 -1,456 -754 -387 185.03%
NP -23,485 -17,918 -16,580 98 -2,384 -4,726 279 -
-
NP to SH -23,880 -18,110 -16,821 -1,176 -3,787 -5,296 36 -
-
Tax Rate - - - 95.66% - - 58.11% -
Total Cost 92,080 63,566 39,175 75,161 52,090 37,467 17,703 199.90%
-
Net Worth 162,728 183,070 183,070 172,117 104,766 100,140 80,485 59.82%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 162,728 183,070 183,070 172,117 104,766 100,140 80,485 59.82%
NOSH 2,034,112 2,034,112 2,034,112 1,564,702 1,564,702 625,880 625,880 119.25%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -34.24% -39.25% -73.38% 0.13% -4.80% -14.43% 1.55% -
ROE -14.67% -9.89% -9.19% -0.68% -3.61% -5.29% 0.04% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 3.37 2.24 1.11 4.81 5.22 5.23 3.57 -3.76%
EPS -1.19 -0.91 -0.87 -0.13 -0.54 -0.94 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.09 0.09 0.11 0.11 0.16 0.16 -36.97%
Adjusted Per Share Value based on latest NOSH - 1,564,702
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 3.13 2.08 1.03 3.43 2.27 1.49 0.82 144.04%
EPS -1.09 -0.83 -0.77 -0.05 -0.17 -0.24 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0742 0.0834 0.0834 0.0784 0.0478 0.0456 0.0367 59.82%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.02 0.025 0.03 0.03 0.05 0.12 0.215 -
P/RPS 0.59 1.11 2.70 0.62 0.96 2.29 6.01 -78.68%
P/EPS -1.70 -2.81 -3.63 -39.92 -12.57 -14.18 3,004.23 -
EY -58.70 -35.61 -27.56 -2.51 -7.95 -7.05 0.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.33 0.27 0.45 0.75 1.34 -67.31%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 25/08/22 26/05/22 24/02/22 23/11/21 23/08/21 25/05/21 -
Price 0.02 0.025 0.03 0.025 0.05 0.145 0.15 -
P/RPS 0.59 1.11 2.70 0.52 0.96 2.77 4.20 -72.94%
P/EPS -1.70 -2.81 -3.63 -33.26 -12.57 -17.14 2,095.98 -
EY -58.70 -35.61 -27.56 -3.01 -7.95 -5.84 0.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.33 0.23 0.45 0.91 0.94 -58.61%

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