[BCMALL] YoY Quarter Result on 30-Sep-2020 [#3]

Stock
[BCMALL] BCM ALLIANCE BERHAD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 856.15%
YoY- 86.92%
Quarter Report
Latest QR
Upcoming QR
BCMALL's Result
BCMALL's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 26,196 22,947 16,965 20,386 29,243 19,629 18,954 5.53%
PBT -4,660 -4,901 3,044 1,996 1,439 1,227 1,320 -
Tax -864 -666 -702 -463 -591 -172 -128 37.45%
NP -5,524 -5,567 2,342 1,533 848 1,055 1,192 -
-
NP to SH -5,423 -5,770 1,509 1,243 665 997 1,192 -
-
Tax Rate - - 23.06% 23.20% 41.07% 14.02% 9.70% -
Total Cost 31,720 28,514 14,623 18,853 28,395 18,574 17,762 10.14%
-
Net Worth 162,728 162,728 104,766 54,762 50,550 46,337 37,912 27.46%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 162,728 162,728 104,766 54,762 50,550 46,337 37,912 27.46%
NOSH 2,034,112 2,034,112 1,564,702 421,250 421,250 421,250 421,250 29.99%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -21.09% -24.26% 13.80% 7.52% 2.90% 5.37% 6.29% -
ROE -3.33% -3.55% 1.44% 2.27% 1.32% 2.15% 3.14% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 1.29 1.13 1.78 4.84 6.94 4.66 4.50 -18.79%
EPS -0.27 -0.28 0.16 0.30 0.16 0.24 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.11 0.13 0.12 0.11 0.09 -1.94%
Adjusted Per Share Value based on latest NOSH - 421,250
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 1.29 1.13 0.83 1.00 1.44 0.96 0.93 5.60%
EPS -0.27 -0.28 0.07 0.06 0.03 0.05 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.0515 0.0269 0.0249 0.0228 0.0186 27.51%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.015 0.02 0.05 0.25 0.145 0.235 0.175 -
P/RPS 1.16 1.77 2.81 5.17 2.09 5.04 3.89 -18.25%
P/EPS -5.63 -7.05 31.56 84.72 91.85 99.29 61.84 -
EY -17.77 -14.18 3.17 1.18 1.09 1.01 1.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.25 0.45 1.92 1.21 2.14 1.94 -32.09%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 23/11/22 23/11/21 25/11/20 26/11/19 28/11/18 24/11/17 -
Price 0.015 0.02 0.05 0.26 0.14 0.215 0.175 -
P/RPS 1.16 1.77 2.81 5.37 2.02 4.61 3.89 -18.25%
P/EPS -5.63 -7.05 31.56 88.11 88.68 90.84 61.84 -
EY -17.77 -14.18 3.17 1.13 1.13 1.10 1.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.25 0.45 2.00 1.17 1.95 1.94 -32.09%

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