[BCB] QoQ Cumulative Quarter Result on 31-Dec-2016 [#2]

Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 70.58%
YoY- -22.7%
Quarter Report
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 70,010 223,200 167,546 139,681 96,471 301,208 244,818 -56.56%
PBT 8,381 21,407 25,441 24,526 14,960 40,127 28,409 -55.65%
Tax -2,775 -10,187 -7,536 -6,808 -4,013 -14,398 -7,692 -49.29%
NP 5,606 11,220 17,905 17,718 10,947 25,729 20,717 -58.13%
-
NP to SH 6,169 9,875 14,442 12,991 7,616 27,223 20,411 -54.93%
-
Tax Rate 33.11% 47.59% 29.62% 27.76% 26.82% 35.88% 27.08% -
Total Cost 64,404 211,980 149,641 121,963 85,524 275,479 224,101 -56.41%
-
Net Worth 440,396 436,480 440,477 436,458 432,410 428,361 420,488 3.12%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 440,396 436,480 440,477 436,458 432,410 428,361 420,488 3.12%
NOSH 412,500 412,500 412,500 412,500 412,500 400,338 412,500 0.00%
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 8.01% 5.03% 10.69% 12.68% 11.35% 8.54% 8.46% -
ROE 1.40% 2.26% 3.28% 2.98% 1.76% 6.36% 4.85% -
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 17.49 55.74 41.84 34.88 24.09 75.24 61.13 -56.54%
EPS 1.54 2.47 3.61 3.24 1.90 6.80 5.10 -54.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.09 1.10 1.09 1.08 1.07 1.05 3.14%
Adjusted Per Share Value based on latest NOSH - 412,500
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 16.97 54.11 40.62 33.86 23.39 73.02 59.35 -56.56%
EPS 1.50 2.39 3.50 3.15 1.85 6.60 4.95 -54.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0676 1.0581 1.0678 1.0581 1.0483 1.0385 1.0194 3.12%
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 30/09/16 30/06/16 31/03/16 -
Price 0.455 0.45 0.485 0.45 0.48 0.455 0.52 -
P/RPS 2.60 0.81 1.16 1.29 1.99 0.60 0.85 110.57%
P/EPS 29.53 18.25 13.45 13.87 25.23 6.69 10.20 102.99%
EY 3.39 5.48 7.44 7.21 3.96 14.95 9.80 -50.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.44 0.41 0.44 0.43 0.50 -12.38%
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 22/11/17 25/08/17 25/05/17 23/02/17 28/11/16 29/08/16 25/05/16 -
Price 0.48 0.45 0.47 0.48 0.445 0.47 0.47 -
P/RPS 2.74 0.81 1.12 1.38 1.85 0.62 0.77 132.90%
P/EPS 31.15 18.25 13.03 14.80 23.39 6.91 9.22 124.98%
EY 3.21 5.48 7.67 6.76 4.27 14.47 10.84 -55.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.43 0.44 0.41 0.44 0.45 -1.48%

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