[BCMALL] QoQ Quarter Result on 30-Jun-2016 [#2]

Stock
[BCMALL] BCM ALLIANCE BERHAD
Announcement Date
19-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 43.14%
YoY- 32.24%
Quarter Report
Latest QR
Upcoming QR
BCMALL's Result
BCMALL's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 20,314 18,736 13,800 17,703 14,841 13,659 12,800 36.01%
PBT 2,581 -661 976 3,418 2,398 -1,157 2,320 7.35%
Tax -613 -434 -354 -830 -590 410 -570 4.96%
NP 1,968 -1,095 622 2,588 1,808 -747 1,750 8.13%
-
NP to SH 1,968 -1,095 622 2,588 1,808 -747 1,750 8.13%
-
Tax Rate 23.75% - 36.27% 24.28% 24.60% - 24.57% -
Total Cost 18,346 19,831 13,178 15,115 13,033 14,406 11,050 40.16%
-
Net Worth 24,991 32,015 4,796 21,213 0 0 0 -
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - 1,697 - - - -
Div Payout % - - - 65.57% - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 24,991 32,015 4,796 21,213 0 0 0 -
NOSH 421,250 421,250 337,000 424,262 20 2 20,000 661.26%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 9.69% -5.84% 4.51% 14.62% 12.18% -5.47% 13.67% -
ROE 7.87% -3.42% 12.97% 12.20% 0.00% -945,569.60% 0.00% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 7.32 4.68 14.38 4.17 74,205.00 682,950.00 64.00 -76.40%
EPS 0.71 -0.27 0.65 0.61 9,040.00 -37,350.00 8.75 -81.22%
DPS 0.00 0.00 0.00 0.40 0.00 0.00 0.00 -
NAPS 0.09 0.08 0.05 0.05 0.00 0.04 0.00 -
Adjusted Per Share Value based on latest NOSH - 424,262
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 1.00 0.92 0.68 0.87 0.73 0.67 0.63 36.03%
EPS 0.10 -0.05 0.03 0.13 0.09 -0.04 0.09 7.26%
DPS 0.00 0.00 0.00 0.08 0.00 0.00 0.00 -
NAPS 0.0123 0.0157 0.0024 0.0104 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 - - - - - -
Price 0.185 0.17 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.53 3.63 0.00 0.00 0.00 0.00 0.00 -
P/EPS 26.10 -62.13 0.00 0.00 0.00 0.00 0.00 -
EY 3.83 -1.61 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 2.13 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 28/02/17 30/11/16 19/10/16 - - - -
Price 0.215 0.175 0.175 0.00 0.00 0.00 0.00 -
P/RPS 2.94 3.74 1.22 0.00 0.00 0.00 0.00 -
P/EPS 30.34 -63.96 26.99 0.00 0.00 0.00 0.00 -
EY 3.30 -1.56 3.70 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 2.19 3.50 0.00 0.00 0.00 0.00 -

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