[BCMALL] QoQ TTM 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- -35.07%
YoY- -46.05%
Quarter Report
Latest QR
Upcoming QR
BCMALL's Result
BCMALL's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 75,259 65,408 68,829 68,524 68,201 74,561 83,418 -6.61%
PBT 2,256 -489 -1,537 3,775 4,605 5,218 4,661 -38.27%
Tax -2,158 -1,598 -1,359 -1,282 -1,337 -1,387 -1,515 26.51%
NP 98 -2,087 -2,896 2,493 3,268 3,831 3,146 -90.03%
-
NP to SH -1,176 -3,502 -3,768 1,694 2,609 3,145 2,567 -
-
Tax Rate 95.66% - - 33.96% 29.03% 26.58% 32.50% -
Total Cost 75,161 67,495 71,725 66,031 64,933 70,730 80,272 -4.27%
-
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 0.13% -3.19% -4.21% 3.64% 4.79% 5.14% 3.77% -
ROE -0.68% -3.34% -3.76% 2.10% 4.28% 5.74% 5.08% -
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 4.81 6.87 11.00 13.62 15.68 17.70 19.80 -60.96%
EPS -0.08 -0.37 -0.60 0.34 0.60 0.75 0.61 -
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 3.70 3.22 3.38 3.37 3.35 3.67 4.10 -6.59%
EPS -0.06 -0.17 -0.19 0.08 0.13 0.15 0.13 -
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 0.62 0.73 1.09 1.58 1.95 1.41 1.26 -37.59%
P/EPS -39.92 -13.60 -19.93 63.84 50.85 33.49 41.03 -
EY -2.51 -7.35 -5.02 1.57 1.97 2.99 2.44 -
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 0.52 0.73 1.32 1.10 1.63 1.47 1.51 -50.77%
P/EPS -33.26 -13.60 -24.09 44.54 42.52 34.83 49.23 -
EY -3.01 -7.35 -4.15 2.25 2.35 2.87 2.03 -
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