[BCB] QoQ Cumulative Quarter Result on 30-Sep-2004 [#1]

Stock
[BCB] BCB BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -72.28%
YoY- 5.64%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 148,361 119,453 85,609 42,870 202,318 135,639 88,278 41.39%
PBT 14,151 12,056 8,509 3,859 17,185 11,686 6,937 60.91%
Tax -3,997 -3,679 -2,794 -1,235 -7,719 -3,314 -2,160 50.78%
NP 10,154 8,377 5,715 2,624 9,466 8,372 4,777 65.39%
-
NP to SH 10,154 8,377 5,715 2,624 9,466 8,372 4,777 65.39%
-
Tax Rate 28.25% 30.52% 32.84% 32.00% 44.92% 28.36% 31.14% -
Total Cost 138,207 111,076 79,894 40,246 192,852 127,267 83,501 39.96%
-
Net Worth 301,540 301,818 300,140 297,524 294,790 292,813 290,326 2.56%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 301,540 301,818 300,140 297,524 294,790 292,813 290,326 2.56%
NOSH 205,129 205,318 205,575 206,614 206,147 206,206 205,905 -0.25%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 6.84% 7.01% 6.68% 6.12% 4.68% 6.17% 5.41% -
ROE 3.37% 2.78% 1.90% 0.88% 3.21% 2.86% 1.65% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 72.33 58.18 41.64 20.75 98.14 65.78 42.87 41.76%
EPS 4.95 4.08 2.78 1.27 4.59 4.06 2.32 65.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.47 1.46 1.44 1.43 1.42 1.41 2.81%
Adjusted Per Share Value based on latest NOSH - 206,614
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 36.89 29.70 21.29 10.66 50.31 33.73 21.95 41.40%
EPS 2.53 2.08 1.42 0.65 2.35 2.08 1.19 65.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7499 0.7505 0.7464 0.7399 0.7331 0.7282 0.722 2.56%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.50 0.54 0.61 0.54 0.56 0.61 0.65 -
P/RPS 0.69 0.93 1.46 2.60 0.57 0.93 1.52 -40.96%
P/EPS 10.10 13.24 21.94 42.52 12.20 15.02 28.02 -49.38%
EY 9.90 7.56 4.56 2.35 8.20 6.66 3.57 97.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.42 0.38 0.39 0.43 0.46 -18.26%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 19/05/05 25/02/05 23/11/04 30/08/04 20/05/04 20/02/04 -
Price 0.50 0.52 0.52 0.56 0.54 0.57 0.65 -
P/RPS 0.69 0.89 1.25 2.70 0.55 0.87 1.52 -40.96%
P/EPS 10.10 12.75 18.71 44.09 11.76 14.04 28.02 -49.38%
EY 9.90 7.85 5.35 2.27 8.50 7.12 3.57 97.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.36 0.39 0.38 0.40 0.46 -18.26%

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