[BCB] YoY Cumulative Quarter Result on 31-Mar-2008 [#3]

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Cumulative Result
Revenue	80,349	61,888	68,691	85,738	96,202	92,532	119,453	-6.39%
YoY %	29.83%	-9.90%	-19.88%	-10.88%	3.97%	-22.54%	-	-
Horiz. %	67.26%	51.81%	57.50%	71.78%	80.54%	77.46%	100.00%	-
PBT	8,175	2,548	4,426	4,755	5,281	8,000	12,056	-6.26%
YoY %	220.84%	-42.43%	-6.92%	-9.96%	-33.99%	-33.64%	-	-
Horiz. %	67.81%	21.13%	36.71%	39.44%	43.80%	66.36%	100.00%	-
Tax	-2,172	-518	-1,416	-1,187	-1,554	-2,240	-3,679	-8.40%
YoY %	-319.31%	63.42%	-19.29%	23.62%	30.63%	39.11%	-	-
Horiz. %	59.04%	14.08%	38.49%	32.26%	42.24%	60.89%	100.00%	-
NP	6,003	2,030	3,010	3,568	3,727	5,760	8,377	-5.40%
YoY %	195.71%	-32.56%	-15.64%	-4.27%	-35.30%	-31.24%	-	-
Horiz. %	71.66%	24.23%	35.93%	42.59%	44.49%	68.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,003	2,030	3,010	3,568	3,727	5,760	8,377	-5.40%
YoY %	195.71%	-32.56%	-15.64%	-4.27%	-35.30%	-31.24%	-	-
Horiz. %	71.66%	24.23%	35.93%	42.59%	44.49%	68.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.57%	20.33%	31.99%	24.96%	29.43%	28.00%	30.52%	-
YoY %	30.69%	-36.45%	28.17%	-15.19%	5.11%	-8.26%	-	-
Horiz. %	87.06%	66.61%	104.82%	81.78%	96.43%	91.74%	100.00%	-
Total Cost	74,346	59,858	65,681	82,170	92,475	86,772	111,076	-6.46%
YoY %	24.20%	-8.87%	-20.07%	-11.14%	6.57%	-21.88%	-	-
Horiz. %	66.93%	53.89%	59.13%	73.98%	83.25%	78.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	324,323	317,564	315,140	308,420	306,218	304,225	301,818	1.20%
YoY %	2.13%	0.77%	2.18%	0.72%	0.66%	0.80%	-	-
Horiz. %	107.46%	105.22%	104.41%	102.19%	101.46%	100.80%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	324,323	317,564	315,140	308,420	306,218	304,225	301,818	1.20%
YoY %	2.13%	0.77%	2.18%	0.72%	0.66%	0.80%	-	-
Horiz. %	107.46%	105.22%	104.41%	102.19%	101.46%	100.80%	100.00%	-
NOSH	201,442	200,990	202,013	201,581	201,459	202,816	205,318	-0.31%
YoY %	0.22%	-0.51%	0.21%	0.06%	-0.67%	-1.22%	-	-
Horiz. %	98.11%	97.89%	98.39%	98.18%	98.12%	98.78%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	7.47%	3.28%	4.38%	4.16%	3.87%	6.22%	7.01%	-
YoY %	127.74%	-25.11%	5.29%	7.49%	-37.78%	-11.27%	-	-
Horiz. %	106.56%	46.79%	62.48%	59.34%	55.21%	88.73%	100.00%	-
ROE	1.85%	0.64%	0.96%	1.16%	1.22%	1.89%	2.78%	-
YoY %	189.06%	-33.33%	-17.24%	-4.92%	-35.45%	-32.01%	-	-
Horiz. %	66.55%	23.02%	34.53%	41.73%	43.88%	67.99%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	39.89	30.79	34.00	42.53	47.75	45.62	58.18	-6.09%
YoY %	29.56%	-9.44%	-20.06%	-10.93%	4.67%	-21.59%	-	-
Horiz. %	68.56%	52.92%	58.44%	73.10%	82.07%	78.41%	100.00%	-
EPS	2.98	1.01	1.49	1.77	1.85	2.84	4.08	-5.09%
YoY %	195.05%	-32.21%	-15.82%	-4.32%	-34.86%	-30.39%	-	-
Horiz. %	73.04%	24.75%	36.52%	43.38%	45.34%	69.61%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.61	1.58	1.56	1.53	1.52	1.50	1.47	1.52%
YoY %	1.90%	1.28%	1.96%	0.66%	1.33%	2.04%	-	-
Horiz. %	109.52%	107.48%	106.12%	104.08%	103.40%	102.04%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 199,600
RPS	19.98	15.39	17.08	21.32	23.92	23.01	29.70	-6.39%
YoY %	29.82%	-9.89%	-19.89%	-10.87%	3.95%	-22.53%	-	-
Horiz. %	67.27%	51.82%	57.51%	71.78%	80.54%	77.47%	100.00%	-
EPS	1.49	0.50	0.75	0.89	0.93	1.43	2.08	-5.40%
YoY %	198.00%	-33.33%	-15.73%	-4.30%	-34.97%	-31.25%	-	-
Horiz. %	71.63%	24.04%	36.06%	42.79%	44.71%	68.75%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.8065	0.7897	0.7837	0.767	0.7615	0.7565	0.7505	1.20%
YoY %	2.13%	0.77%	2.18%	0.72%	0.66%	0.80%	-	-
Horiz. %	107.46%	105.22%	104.42%	102.20%	101.47%	100.80%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	0.53	0.40	0.37	0.50	0.62	0.45	0.54	-
P/RPS	1.33	1.30	1.09	1.18	1.30	0.99	0.93	6.14%
YoY %	2.31%	19.27%	-7.63%	-9.23%	31.31%	6.45%	-	-
Horiz. %	143.01%	139.78%	117.20%	126.88%	139.78%	106.45%	100.00%	-
P/EPS	17.79	39.60	24.83	28.25	33.51	15.85	13.24	5.04%
YoY %	-55.08%	59.48%	-12.11%	-15.70%	111.42%	19.71%	-	-
Horiz. %	134.37%	299.09%	187.54%	213.37%	253.10%	119.71%	100.00%	-
EY	5.62	2.53	4.03	3.54	2.98	6.31	7.56	-4.82%
YoY %	122.13%	-37.22%	13.84%	18.79%	-52.77%	-16.53%	-	-
Horiz. %	74.34%	33.47%	53.31%	46.83%	39.42%	83.47%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.33	0.25	0.24	0.33	0.41	0.30	0.37	-1.88%
YoY %	32.00%	4.17%	-27.27%	-19.51%	36.67%	-18.92%	-	-
Horiz. %	89.19%	67.57%	64.86%	89.19%	110.81%	81.08%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	20/05/11	25/05/10	21/05/09	22/05/08	16/05/07	23/05/06	19/05/05	-
Price	0.58	0.36	0.38	0.45	0.62	0.43	0.52	-
P/RPS	1.45	1.17	1.12	1.06	1.30	0.94	0.89	8.47%
YoY %	23.93%	4.46%	5.66%	-18.46%	38.30%	5.62%	-	-
Horiz. %	162.92%	131.46%	125.84%	119.10%	146.07%	105.62%	100.00%	-
P/EPS	19.46	35.64	25.50	25.42	33.51	15.14	12.75	7.29%
YoY %	-45.40%	39.76%	0.31%	-24.14%	121.33%	18.75%	-	-
Horiz. %	152.63%	279.53%	200.00%	199.37%	262.82%	118.75%	100.00%	-
EY	5.14	2.81	3.92	3.93	2.98	6.60	7.85	-6.81%
YoY %	82.92%	-28.32%	-0.25%	31.88%	-54.85%	-15.92%	-	-
Horiz. %	65.48%	35.80%	49.94%	50.06%	37.96%	84.08%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.36	0.23	0.24	0.29	0.41	0.29	0.35	0.47%
YoY %	56.52%	-4.17%	-17.24%	-29.27%	41.38%	-17.14%	-	-
Horiz. %	102.86%	65.71%	68.57%	82.86%	117.14%	82.86%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos