[BCMALL] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[BCMALL] BCM ALLIANCE BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 66.42%
YoY- -145.07%
Quarter Report
Latest QR
Upcoming QR
BCMALL's Result
BCMALL's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 94,148 88,166 79,872 75,259 65,408 68,829 68,524 23.56%
PBT -18,436 -10,491 -14,453 2,256 -489 -1,537 3,775 -
Tax -2,567 -2,603 -2,308 -2,158 -1,598 -1,359 -1,282 58.79%
NP -21,003 -13,094 -16,761 98 -2,087 -2,896 2,493 -
-
NP to SH -21,269 -13,990 -18,033 -1,176 -3,502 -3,768 1,694 -
-
Tax Rate - - - 95.66% - - 33.96% -
Total Cost 115,151 101,260 96,633 75,161 67,495 71,725 66,031 44.83%
-
Net Worth 162,728 183,070 183,070 172,117 104,766 100,140 80,485 59.82%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 162,728 183,070 183,070 172,117 104,766 100,140 80,485 59.82%
NOSH 2,034,112 2,034,112 2,034,112 1,564,702 1,564,702 625,880 625,880 119.25%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -22.31% -14.85% -20.98% 0.13% -3.19% -4.21% 3.64% -
ROE -13.07% -7.64% -9.85% -0.68% -3.34% -3.76% 2.10% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 4.63 4.33 3.93 4.81 6.87 11.00 13.62 -51.25%
EPS -1.05 -0.69 -0.89 -0.08 -0.37 -0.60 0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.09 0.09 0.11 0.11 0.16 0.16 -36.97%
Adjusted Per Share Value based on latest NOSH - 1,564,702
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 4.63 4.33 3.93 3.70 3.22 3.38 3.37 23.56%
EPS -1.05 -0.69 -0.89 -0.06 -0.17 -0.19 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.09 0.09 0.0846 0.0515 0.0492 0.0396 59.73%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.02 0.025 0.03 0.03 0.05 0.12 0.215 -
P/RPS 0.43 0.58 0.76 0.62 0.73 1.09 1.58 -57.97%
P/EPS -1.91 -3.63 -3.38 -39.92 -13.60 -19.93 63.84 -
EY -52.28 -27.51 -29.55 -2.51 -7.35 -5.02 1.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.33 0.27 0.45 0.75 1.34 -67.31%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 25/08/22 26/05/22 24/02/22 23/11/21 23/08/21 25/05/21 -
Price 0.02 0.025 0.03 0.025 0.05 0.145 0.15 -
P/RPS 0.43 0.58 0.76 0.52 0.73 1.32 1.10 -46.50%
P/EPS -1.91 -3.63 -3.38 -33.26 -13.60 -24.09 44.54 -
EY -52.28 -27.51 -29.55 -3.01 -7.35 -4.15 2.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.33 0.23 0.45 0.91 0.94 -58.61%

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