[BCB] QoQ Cumulative Quarter Result on 30-Sep-2014 [#1]

Stock
[BCB] BCB BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -71.97%
YoY- 111.82%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 398,740 288,354 197,728 123,899 281,945 178,219 118,844 124.61%
PBT 48,118 38,592 25,143 15,038 43,808 26,388 18,840 87.16%
Tax -13,871 -11,679 -6,034 -4,303 -11,294 -6,354 -4,552 110.61%
NP 34,247 26,913 19,109 10,735 32,514 20,034 14,288 79.38%
-
NP to SH 33,921 24,708 17,049 8,602 30,692 18,504 12,880 91.04%
-
Tax Rate 28.83% 30.26% 24.00% 28.61% 25.78% 24.08% 24.16% -
Total Cost 364,493 261,441 178,619 113,164 249,431 158,185 104,556 130.43%
-
Net Worth 200,247 408,462 400,681 392,091 382,385 370,480 364,566 -33.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - 60 - - -
Div Payout % - - - - 0.20% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 200,247 408,462 400,681 392,091 382,385 370,480 364,566 -33.00%
NOSH 200,247 200,226 200,340 200,046 200,201 200,259 200,311 -0.02%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 8.59% 9.33% 9.66% 8.66% 11.53% 11.24% 12.02% -
ROE 16.94% 6.05% 4.26% 2.19% 8.03% 4.99% 3.53% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 199.12 144.01 98.70 61.94 140.83 88.99 59.33 124.65%
EPS 8.47 12.34 8.51 4.30 15.33 9.24 6.43 20.22%
DPS 0.00 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 1.00 2.04 2.00 1.96 1.91 1.85 1.82 -32.98%
Adjusted Per Share Value based on latest NOSH - 200,046
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 96.66 69.90 47.93 30.04 68.35 43.20 28.81 124.61%
EPS 8.22 5.99 4.13 2.09 7.44 4.49 3.12 91.09%
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.4854 0.9902 0.9713 0.9505 0.927 0.8981 0.8838 -33.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.02 0.96 0.89 1.39 1.00 0.85 0.68 -
P/RPS 0.51 0.67 0.90 2.24 0.71 0.96 1.15 -41.93%
P/EPS 6.02 7.78 10.46 32.33 6.52 9.20 10.58 -31.40%
EY 16.61 12.85 9.56 3.09 15.33 10.87 9.46 45.69%
DY 0.00 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 1.02 0.47 0.45 0.71 0.52 0.46 0.37 96.97%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 27/05/15 12/02/15 27/11/14 29/08/14 23/05/14 27/02/14 -
Price 1.13 0.955 0.985 1.25 1.40 1.05 0.74 -
P/RPS 0.57 0.66 1.00 2.02 0.99 1.18 1.25 -40.84%
P/EPS 6.67 7.74 11.57 29.07 9.13 11.36 11.51 -30.56%
EY 14.99 12.92 8.64 3.44 10.95 8.80 8.69 43.97%
DY 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 1.13 0.47 0.49 0.64 0.73 0.57 0.41 96.94%

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