[BCMALL] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[BCMALL] BCM ALLIANCE BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -87.37%
YoY- -96.21%
Quarter Report
Latest QR
Upcoming QR
BCMALL's Result
BCMALL's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 25,553 16,965 14,759 17,982 15,702 20,386 14,454 46.05%
PBT 3,184 3,044 -4,638 666 439 1,996 674 180.74%
Tax -702 -702 -367 -387 -142 -463 -290 79.99%
NP 2,482 2,342 -5,005 279 297 1,533 384 245.80%
-
NP to SH 2,611 1,509 -5,332 36 285 1,243 130 634.85%
-
Tax Rate 22.05% 23.06% - 58.11% 32.35% 23.20% 43.03% -
Total Cost 23,071 14,623 19,764 17,703 15,405 18,853 14,070 38.92%
-
Net Worth 172,117 104,766 100,140 80,485 60,898 54,762 50,550 125.82%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 172,117 104,766 100,140 80,485 60,898 54,762 50,550 125.82%
NOSH 1,564,702 1,564,702 625,880 625,880 481,447 421,250 421,250 139.27%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 9.71% 13.80% -33.91% 1.55% 1.89% 7.52% 2.66% -
ROE 1.52% 1.44% -5.32% 0.04% 0.47% 2.27% 0.26% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1.63 1.78 2.36 3.57 3.61 4.84 3.43 -39.02%
EPS 0.17 0.16 -0.85 0.01 0.07 0.30 0.03 216.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.16 0.16 0.14 0.13 0.12 -5.62%
Adjusted Per Share Value based on latest NOSH - 625,880
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1.26 0.83 0.73 0.88 0.77 1.00 0.71 46.42%
EPS 0.13 0.07 -0.26 0.00 0.01 0.06 0.01 450.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0846 0.0515 0.0492 0.0396 0.0299 0.0269 0.0249 125.49%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.03 0.05 0.12 0.215 0.305 0.25 0.25 -
P/RPS 1.84 2.81 5.09 6.01 8.45 5.17 7.29 -59.96%
P/EPS 17.98 31.56 -14.09 3,004.23 465.52 84.72 810.10 -92.04%
EY 5.56 3.17 -7.10 0.03 0.21 1.18 0.12 1181.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.45 0.75 1.34 2.18 1.92 2.08 -74.26%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 23/11/21 23/08/21 25/05/21 23/02/21 25/11/20 25/08/20 -
Price 0.025 0.05 0.145 0.15 0.255 0.26 0.30 -
P/RPS 1.53 2.81 6.15 4.20 7.06 5.37 8.74 -68.60%
P/EPS 14.98 31.56 -17.02 2,095.98 389.20 88.11 972.12 -93.76%
EY 6.67 3.17 -5.88 0.05 0.26 1.13 0.10 1532.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.45 0.91 0.94 1.82 2.00 2.50 -79.53%

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