[BCMALL] QoQ Quarter Result on 31-Mar-2017 [#1]

Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 279.73%
YoY- 8.85%
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 19,680 18,954 17,195 20,314 18,736 13,800 17,703 7.29%
PBT 1,350 1,320 1,580 2,581 -661 976 3,418 -46.07%
Tax -1,220 -128 -386 -613 -434 -354 -830 29.18%
NP 130 1,192 1,194 1,968 -1,095 622 2,588 -86.31%
-
NP to SH 130 1,192 1,194 1,968 -1,095 622 2,588 -86.31%
-
Tax Rate 90.37% 9.70% 24.43% 23.75% - 36.27% 24.28% -
Total Cost 19,550 17,762 16,001 18,346 19,831 13,178 15,115 18.65%
-
Net Worth 37,912 37,912 37,912 24,991 32,015 4,796 21,213 47.11%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - 1,697 -
Div Payout % - - - - - - 65.57% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 37,912 37,912 37,912 24,991 32,015 4,796 21,213 47.11%
NOSH 421,250 421,250 421,250 421,250 421,250 337,000 424,262 -0.47%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 0.66% 6.29% 6.94% 9.69% -5.84% 4.51% 14.62% -
ROE 0.34% 3.14% 3.15% 7.87% -3.42% 12.97% 12.20% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 4.67 4.50 4.08 7.32 4.68 14.38 4.17 7.81%
EPS 0.03 0.28 0.28 0.71 -0.27 0.65 0.61 -86.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.40 -
NAPS 0.09 0.09 0.09 0.09 0.08 0.05 0.05 47.81%
Adjusted Per Share Value based on latest NOSH - 421,250
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 0.97 0.93 0.85 1.00 0.92 0.68 0.87 7.50%
EPS 0.01 0.06 0.06 0.10 -0.05 0.03 0.13 -81.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.08 -
NAPS 0.0186 0.0186 0.0186 0.0123 0.0157 0.0024 0.0104 47.18%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 - - -
Price 0.16 0.175 0.205 0.185 0.17 0.00 0.00 -
P/RPS 3.42 3.89 5.02 2.53 3.63 0.00 0.00 -
P/EPS 518.46 61.84 72.33 26.10 -62.13 0.00 0.00 -
EY 0.19 1.62 1.38 3.83 -1.61 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.94 2.28 2.06 2.13 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 24/11/17 28/08/17 25/05/17 28/02/17 30/11/16 19/10/16 -
Price 0.165 0.175 0.19 0.215 0.175 0.175 0.00 -
P/RPS 3.53 3.89 4.65 2.94 3.74 1.22 0.00 -
P/EPS 534.66 61.84 67.03 30.34 -63.96 26.99 0.00 -
EY 0.19 1.62 1.49 3.30 -1.56 3.70 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.94 2.11 2.39 2.19 3.50 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
1 person likes this. Showing 0 of 0 comments

Post a Comment