[BCMALL] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[BCMALL] BCM ALLIANCE BERHAD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -1433.42%
YoY- -1164.52%
Quarter Report
Latest QR
Upcoming QR
BCMALL's Result
BCMALL's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 92,391 94,148 88,166 79,872 75,259 65,408 68,829 21.62%
PBT -25,619 -18,436 -10,491 -14,453 2,256 -489 -1,537 549.18%
Tax -2,515 -2,567 -2,603 -2,308 -2,158 -1,598 -1,359 50.56%
NP -28,134 -21,003 -13,094 -16,761 98 -2,087 -2,896 353.40%
-
NP to SH -28,522 -21,269 -13,990 -18,033 -1,176 -3,502 -3,768 284.10%
-
Tax Rate - - - - 95.66% - - -
Total Cost 120,525 115,151 101,260 96,633 75,161 67,495 71,725 41.20%
-
Net Worth 162,728 162,728 183,070 183,070 172,117 104,766 100,140 38.09%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 162,728 162,728 183,070 183,070 172,117 104,766 100,140 38.09%
NOSH 2,034,112 2,034,112 2,034,112 2,034,112 1,564,702 1,564,702 625,880 118.93%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -30.45% -22.31% -14.85% -20.98% 0.13% -3.19% -4.21% -
ROE -17.53% -13.07% -7.64% -9.85% -0.68% -3.34% -3.76% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 4.54 4.63 4.33 3.93 4.81 6.87 11.00 -44.47%
EPS -1.40 -1.05 -0.69 -0.89 -0.08 -0.37 -0.60 75.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.09 0.09 0.11 0.11 0.16 -36.92%
Adjusted Per Share Value based on latest NOSH - 2,034,112
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 4.54 4.63 4.33 3.93 3.70 3.22 3.38 21.67%
EPS -1.40 -1.05 -0.69 -0.89 -0.06 -0.17 -0.19 277.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.09 0.09 0.0846 0.0515 0.0492 38.15%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.025 0.02 0.025 0.03 0.03 0.05 0.12 -
P/RPS 0.55 0.43 0.58 0.76 0.62 0.73 1.09 -36.54%
P/EPS -1.78 -1.91 -3.63 -3.38 -39.92 -13.60 -19.93 -79.93%
EY -56.09 -52.28 -27.51 -29.55 -2.51 -7.35 -5.02 397.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.25 0.28 0.33 0.27 0.45 0.75 -44.42%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 23/11/22 25/08/22 26/05/22 24/02/22 23/11/21 23/08/21 -
Price 0.02 0.02 0.025 0.03 0.025 0.05 0.145 -
P/RPS 0.44 0.43 0.58 0.76 0.52 0.73 1.32 -51.82%
P/EPS -1.43 -1.91 -3.63 -3.38 -33.26 -13.60 -24.09 -84.70%
EY -70.11 -52.28 -27.51 -29.55 -3.01 -7.35 -4.15 555.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.28 0.33 0.23 0.45 0.91 -57.64%

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