[BCMALL] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[BCMALL] BCM ALLIANCE BERHAD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 128.3%
YoY- 21.4%
Quarter Report
Latest QR
Upcoming QR
BCMALL's Result
BCMALL's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 23,053 22,595 25,553 16,965 14,759 17,982 15,702 29.26%
PBT -676 -16,043 3,184 3,044 -4,638 666 439 -
Tax -662 -537 -702 -702 -367 -387 -142 179.85%
NP -1,338 -16,580 2,482 2,342 -5,005 279 297 -
-
NP to SH -1,289 -16,821 2,611 1,509 -5,332 36 285 -
-
Tax Rate - - 22.05% 23.06% - 58.11% 32.35% -
Total Cost 24,391 39,175 23,071 14,623 19,764 17,703 15,405 35.95%
-
Net Worth 183,070 183,070 172,117 104,766 100,140 80,485 60,898 108.71%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 183,070 183,070 172,117 104,766 100,140 80,485 60,898 108.71%
NOSH 2,034,112 2,034,112 1,564,702 1,564,702 625,880 625,880 481,447 162.03%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -5.80% -73.38% 9.71% 13.80% -33.91% 1.55% 1.89% -
ROE -0.70% -9.19% 1.52% 1.44% -5.32% 0.04% 0.47% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 1.13 1.11 1.63 1.78 2.36 3.57 3.61 -53.99%
EPS -0.06 -0.87 0.17 0.16 -0.85 0.01 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.11 0.11 0.16 0.16 0.14 -25.57%
Adjusted Per Share Value based on latest NOSH - 1,564,702
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 1.13 1.11 1.26 0.83 0.73 0.88 0.77 29.23%
EPS -0.06 -0.87 0.13 0.07 -0.26 0.00 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.0846 0.0515 0.0492 0.0396 0.0299 108.89%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.025 0.03 0.03 0.05 0.12 0.215 0.305 -
P/RPS 2.21 2.70 1.84 2.81 5.09 6.01 8.45 -59.20%
P/EPS -39.45 -3.63 17.98 31.56 -14.09 3,004.23 465.52 -
EY -2.53 -27.56 5.56 3.17 -7.10 0.03 0.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.33 0.27 0.45 0.75 1.34 2.18 -74.63%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 26/05/22 24/02/22 23/11/21 23/08/21 25/05/21 23/02/21 -
Price 0.025 0.03 0.025 0.05 0.145 0.15 0.255 -
P/RPS 2.21 2.70 1.53 2.81 6.15 4.20 7.06 -53.99%
P/EPS -39.45 -3.63 14.98 31.56 -17.02 2,095.98 389.20 -
EY -2.53 -27.56 6.67 3.17 -5.88 0.05 0.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.33 0.23 0.45 0.91 0.94 1.82 -71.38%

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