[BCMALL] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[BCMALL] BCM ALLIANCE BERHAD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 201.47%
YoY- 71.65%
Quarter Report
Latest QR
Upcoming QR
BCMALL's Result
BCMALL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 71,928 70,636 112,048 97,516 81,256 59,364 3.91%
PBT 2,664 5,984 15,912 17,760 10,324 9,592 -22.59%
Tax -1,548 -1,768 -4,252 -3,760 -2,452 -2,360 -8.08%
NP 1,116 4,216 11,660 14,000 7,872 7,232 -31.17%
-
NP to SH 144 3,804 11,808 13,512 7,872 7,232 -54.29%
-
Tax Rate 58.11% 29.55% 26.72% 21.17% 23.75% 24.60% -
Total Cost 70,812 66,420 100,388 83,516 73,384 52,132 6.31%
-
Net Worth 80,485 50,550 50,550 46,337 24,991 0 -
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 80,485 50,550 50,550 46,337 24,991 0 -
NOSH 625,880 421,250 421,250 421,250 421,250 20 691.77%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 1.55% 5.97% 10.41% 14.36% 9.69% 12.18% -
ROE 0.18% 7.53% 23.36% 29.16% 31.50% 0.00% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 14.30 16.77 26.60 23.15 29.26 296,820.00 -86.28%
EPS 0.04 0.92 2.80 3.20 2.84 36,160.00 -93.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.12 0.12 0.11 0.09 0.00 -
Adjusted Per Share Value based on latest NOSH - 421,250
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 3.54 3.47 5.51 4.79 3.99 2.92 3.92%
EPS 0.01 0.19 0.58 0.66 0.39 0.36 -51.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0396 0.0249 0.0249 0.0228 0.0123 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 - -
Price 0.215 0.12 0.195 0.155 0.185 0.00 -
P/RPS 1.50 0.72 0.73 0.67 0.63 0.00 -
P/EPS 751.06 13.29 6.96 4.83 6.53 0.00 -
EY 0.13 7.53 14.37 20.69 15.32 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.00 1.63 1.41 2.06 0.00 -
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 25/05/21 26/06/20 24/05/19 25/05/18 25/05/17 - -
Price 0.15 0.22 0.17 0.15 0.215 0.00 -
P/RPS 1.05 1.31 0.64 0.65 0.73 0.00 -
P/EPS 523.99 24.36 6.06 4.68 7.58 0.00 -
EY 0.19 4.10 16.49 21.38 13.19 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.83 1.42 1.36 2.39 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
Be the first to like this. Showing 0 of 0 comments
Post a Comment