[BCB] YoY Quarter Result on 30-Jun-2003 [#4]

Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 120.94%
YoY- 1693.33%
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 26,162 28,908 66,679 40,706 39,486 26,750 67,585 -14.62%
PBT 3,208 2,095 5,499 2,125 1,046 -2,376 925 23.01%
Tax -1,910 -318 -4,405 -1,049 -986 2,376 -260 39.40%
NP 1,298 1,777 1,094 1,076 60 0 665 11.78%
-
NP to SH 1,298 1,777 1,094 1,076 60 -2,258 665 11.78%
-
Tax Rate 59.54% 15.18% 80.11% 49.36% 94.26% - 28.11% -
Total Cost 24,864 27,131 65,585 39,630 39,426 26,750 66,920 -15.20%
-
Net Worth 202,429 204,301 205,689 207,272 285,999 263,397 265,999 -4.44%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - 7,125 -
Div Payout % - - - - - - 1,071.43% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 202,429 204,301 205,689 207,272 285,999 263,397 265,999 -4.44%
NOSH 202,429 204,301 205,689 207,272 200,000 186,806 190,000 1.06%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 4.96% 6.15% 1.64% 2.64% 0.15% 0.00% 0.98% -
ROE 0.64% 0.87% 0.53% 0.52% 0.02% -0.86% 0.25% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 12.92 14.15 32.42 19.64 19.74 14.32 35.57 -15.52%
EPS 0.64 0.87 0.53 0.52 0.03 -1.20 0.35 10.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.75 -
NAPS 1.00 1.00 1.00 1.00 1.43 1.41 1.40 -5.45%
Adjusted Per Share Value based on latest NOSH - 207,272
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 6.34 7.01 16.16 9.87 9.57 6.48 16.38 -14.62%
EPS 0.31 0.43 0.27 0.26 0.01 -0.55 0.16 11.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.73 -
NAPS 0.4907 0.4953 0.4986 0.5025 0.6933 0.6385 0.6448 -4.44%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.43 0.50 0.56 0.57 0.85 0.82 1.49 -
P/RPS 3.33 3.53 1.73 2.90 4.31 5.73 4.19 -3.75%
P/EPS 67.06 57.48 105.29 109.80 2,833.33 -67.84 425.71 -26.50%
EY 1.49 1.74 0.95 0.91 0.04 -1.47 0.23 36.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.52 -
P/NAPS 0.43 0.50 0.56 0.57 0.59 0.58 1.06 -13.95%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 26/08/05 30/08/04 29/08/03 29/08/02 30/08/01 14/09/00 -
Price 0.42 0.50 0.54 0.60 0.83 0.87 1.40 -
P/RPS 3.25 3.53 1.67 3.06 4.20 6.08 3.94 -3.15%
P/EPS 65.50 57.48 101.53 115.58 2,766.67 -71.98 400.00 -26.02%
EY 1.53 1.74 0.98 0.87 0.04 -1.39 0.25 35.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.68 -
P/NAPS 0.42 0.50 0.54 0.60 0.58 0.62 1.00 -13.45%

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