[BCB] YoY Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[BCB] BCB BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 8.9%
YoY- 19.64%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 130,340 134,332 134,126 171,218 176,556 103,606 177,324 -4.99%
PBT 8,294 9,106 12,228 17,018 13,874 3,106 8,280 0.02%
Tax -2,156 -2,550 -3,424 -5,588 -4,320 -1,468 -3,294 -6.81%
NP 6,138 6,556 8,804 11,430 9,554 1,638 4,986 3.52%
-
NP to SH 6,138 6,556 8,804 11,430 9,554 1,638 4,986 3.52%
-
Tax Rate 25.99% 28.00% 28.00% 32.84% 31.14% 47.26% 39.78% -
Total Cost 124,202 127,776 125,322 159,788 167,002 101,968 172,338 -5.31%
-
Net Worth 306,899 307,565 302,257 300,140 290,326 277,660 268,044 2.28%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 306,899 307,565 302,257 300,140 290,326 277,660 268,044 2.28%
NOSH 201,907 202,345 202,857 205,575 205,905 199,756 187,443 1.24%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 4.71% 4.88% 6.56% 6.68% 5.41% 1.58% 2.81% -
ROE 2.00% 2.13% 2.91% 3.81% 3.29% 0.59% 1.86% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 64.55 66.39 66.12 83.29 85.75 51.87 94.60 -6.16%
EPS 3.04 3.24 4.34 5.56 4.64 0.82 2.66 2.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.52 1.49 1.46 1.41 1.39 1.43 1.02%
Adjusted Per Share Value based on latest NOSH - 206,066
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 31.60 32.57 32.52 41.51 42.80 25.12 42.99 -4.99%
EPS 1.49 1.59 2.13 2.77 2.32 0.40 1.21 3.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.744 0.7456 0.7327 0.7276 0.7038 0.6731 0.6498 2.28%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.55 0.47 0.45 0.61 0.65 0.71 0.90 -
P/RPS 0.85 0.71 0.68 0.73 0.76 1.37 0.95 -1.83%
P/EPS 18.09 14.51 10.37 10.97 14.01 86.59 33.83 -9.90%
EY 5.53 6.89 9.64 9.11 7.14 1.15 2.96 10.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.31 0.30 0.42 0.46 0.51 0.63 -8.90%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 21/02/08 16/02/07 24/02/06 25/02/05 20/02/04 27/02/03 26/02/02 -
Price 0.47 0.70 0.45 0.52 0.65 0.69 0.93 -
P/RPS 0.73 1.05 0.68 0.62 0.76 1.33 0.98 -4.78%
P/EPS 15.46 21.60 10.37 9.35 14.01 84.15 34.96 -12.70%
EY 6.47 4.63 9.64 10.69 7.14 1.19 2.86 14.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.46 0.30 0.36 0.46 0.50 0.65 -11.60%

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