[BCMALL] YoY TTM Result on 30-Jun-2019 [#2]

Stock
[BCMALL] BCM ALLIANCE BERHAD
Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -21.43%
YoY- -12.42%
Quarter Report
Latest QR
Upcoming QR
BCMALL's Result
BCMALL's Financial Summary
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 88,166 68,829 83,418 93,953 89,675 70,045 59,003 6.91%
PBT -10,491 -1,537 4,661 8,456 10,730 4,476 6,979 -
Tax -2,603 -1,359 -1,515 -2,128 -3,493 -1,787 -1,580 8.67%
NP -13,094 -2,896 3,146 6,328 7,237 2,689 5,399 -
-
NP to SH -13,990 -3,768 2,567 6,217 7,099 2,689 5,399 -
-
Tax Rate - - 32.50% 25.17% 32.55% 39.92% 22.64% -
Total Cost 101,260 71,725 80,272 87,625 82,438 67,356 53,604 11.17%
-
Net Worth 183,070 100,140 50,550 50,550 46,337 37,912 21,213 43.19%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 183,070 100,140 50,550 50,550 46,337 37,912 21,213 43.19%
NOSH 2,034,112 625,880 421,250 421,250 421,250 421,250 424,262 29.83%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin -14.85% -4.21% 3.77% 6.74% 8.07% 3.84% 9.15% -
ROE -7.64% -3.76% 5.08% 12.30% 15.32% 7.09% 25.45% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 4.33 11.00 19.80 22.30 21.29 16.63 13.91 -17.66%
EPS -0.69 -0.60 0.61 1.48 1.69 0.64 1.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.16 0.12 0.12 0.11 0.09 0.05 10.28%
Adjusted Per Share Value based on latest NOSH - 421,250
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 4.02 3.14 3.80 4.28 4.09 3.19 2.69 6.92%
EPS -0.64 -0.17 0.12 0.28 0.32 0.12 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0834 0.0456 0.023 0.023 0.0211 0.0173 0.0097 43.10%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 - -
Price 0.025 0.12 0.25 0.175 0.16 0.205 0.00 -
P/RPS 0.58 1.09 1.26 0.78 0.75 1.23 0.00 -
P/EPS -3.63 -19.93 41.03 11.86 9.49 32.11 0.00 -
EY -27.51 -5.02 2.44 8.43 10.53 3.11 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.75 2.08 1.46 1.45 2.28 0.00 -
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 25/08/22 23/08/21 25/08/20 27/08/19 28/08/18 28/08/17 - -
Price 0.025 0.145 0.30 0.16 0.20 0.19 0.00 -
P/RPS 0.58 1.32 1.51 0.72 0.94 1.14 0.00 -
P/EPS -3.63 -24.09 49.23 10.84 11.87 29.76 0.00 -
EY -27.51 -4.15 2.03 9.22 8.43 3.36 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.91 2.50 1.33 1.82 2.11 0.00 -

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
Post a Comment