[BCMALL] YoY Quarter Result on 31-Dec-2019 [#4]

Stock
[BCMALL] BCM ALLIANCE BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 23.46%
YoY- -47.54%
Quarter Report
Latest QR
Upcoming QR
BCMALL's Result
BCMALL's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 23,796 25,553 15,702 22,062 21,876 19,680 18,736 4.06%
PBT -3,999 3,184 439 1,052 2,219 1,350 -661 34.96%
Tax -650 -702 -142 -192 -610 -1,220 -434 6.96%
NP -4,649 2,482 297 860 1,609 130 -1,095 27.23%
-
NP to SH -4,642 2,611 285 821 1,565 130 -1,095 27.20%
-
Tax Rate - 22.05% 32.35% 18.25% 27.49% 90.37% - -
Total Cost 28,445 23,071 15,405 21,202 20,267 19,550 19,831 6.19%
-
Net Worth 162,728 172,117 60,898 50,550 46,337 37,912 32,015 31.10%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 162,728 172,117 60,898 50,550 46,337 37,912 32,015 31.10%
NOSH 2,034,112 1,564,702 481,447 421,250 421,250 421,250 421,250 29.99%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -19.54% 9.71% 1.89% 3.90% 7.36% 0.66% -5.84% -
ROE -2.85% 1.52% 0.47% 1.62% 3.38% 0.34% -3.42% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 1.17 1.63 3.61 5.24 5.19 4.67 4.68 -20.62%
EPS -0.23 0.17 0.07 0.19 0.37 0.03 -0.27 -2.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.11 0.14 0.12 0.11 0.09 0.08 0.00%
Adjusted Per Share Value based on latest NOSH - 421,250
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 1.08 1.16 0.72 1.01 1.00 0.90 0.85 4.07%
EPS -0.21 0.12 0.01 0.04 0.07 0.01 -0.05 27.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0742 0.0784 0.0278 0.023 0.0211 0.0173 0.0146 31.10%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.025 0.03 0.305 0.135 0.18 0.16 0.17 -
P/RPS 2.14 1.84 8.45 2.58 3.47 3.42 3.63 -8.42%
P/EPS -10.95 17.98 465.52 69.27 48.45 518.46 -62.13 -25.11%
EY -9.13 5.56 0.21 1.44 2.06 0.19 -1.61 33.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.27 2.18 1.13 1.64 1.78 2.13 -27.46%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 22/02/23 24/02/22 23/02/21 26/02/20 27/02/19 26/02/18 28/02/17 -
Price 0.02 0.025 0.255 0.135 0.20 0.165 0.175 -
P/RPS 1.71 1.53 7.06 2.58 3.85 3.53 3.74 -12.22%
P/EPS -8.76 14.98 389.20 69.27 53.83 534.66 -63.96 -28.19%
EY -11.41 6.67 0.26 1.44 1.86 0.19 -1.56 39.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.23 1.82 1.13 1.82 1.83 2.19 -30.33%

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