[BCB] YoY TTM Result on 30-Sep-2003 [#1]

Stock
[BCB] BCB BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 77.33%
YoY- 35.38%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 124,910 137,680 206,067 127,027 166,305 119,801 220,500 -9.03%
PBT 11,763 13,541 17,640 7,533 6,939 1,847 23,298 -10.76%
Tax -4,038 -3,704 -8,035 -3,309 -3,819 758 -5,430 -4.81%
NP 7,725 9,837 9,605 4,224 3,120 2,605 17,868 -13.03%
-
NP to SH 7,725 9,837 9,605 4,224 3,120 347 17,868 -13.03%
-
Tax Rate 34.33% 27.35% 45.55% 43.93% 55.04% -41.04% 23.31% -
Total Cost 117,185 127,843 196,462 122,803 163,185 117,196 202,632 -8.71%
-
Net Worth 303,851 299,505 297,524 289,799 280,875 268,532 266,911 2.18%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - 7,125 -
Div Payout % - - - - - - 39.88% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 303,851 299,505 297,524 289,799 280,875 268,532 266,911 2.18%
NOSH 201,226 202,368 206,614 206,999 200,625 189,107 187,966 1.14%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 6.18% 7.14% 4.66% 3.33% 1.88% 2.17% 8.10% -
ROE 2.54% 3.28% 3.23% 1.46% 1.11% 0.13% 6.69% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 62.07 68.03 99.74 61.37 82.89 63.35 117.31 -10.06%
EPS 3.84 4.86 4.65 2.04 1.56 0.18 9.51 -14.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.79 -
NAPS 1.51 1.48 1.44 1.40 1.40 1.42 1.42 1.02%
Adjusted Per Share Value based on latest NOSH - 206,999
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 31.06 34.24 51.24 31.59 41.36 29.79 54.83 -9.03%
EPS 1.92 2.45 2.39 1.05 0.78 0.09 4.44 -13.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.77 -
NAPS 0.7556 0.7448 0.7399 0.7207 0.6985 0.6678 0.6637 2.18%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.42 0.47 0.54 0.58 0.78 0.69 1.27 -
P/RPS 0.68 0.69 0.54 0.95 0.94 1.09 1.08 -7.41%
P/EPS 10.94 9.67 11.62 28.42 50.16 376.03 13.36 -3.27%
EY 9.14 10.34 8.61 3.52 1.99 0.27 7.49 3.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.98 -
P/NAPS 0.28 0.32 0.38 0.41 0.56 0.49 0.89 -17.52%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 21/11/05 23/11/04 27/11/03 29/11/02 29/11/01 07/02/01 -
Price 0.41 0.47 0.56 0.64 0.71 0.89 1.06 -
P/RPS 0.66 0.69 0.56 1.04 0.86 1.40 0.90 -5.03%
P/EPS 10.68 9.67 12.05 31.36 45.66 485.03 11.15 -0.71%
EY 9.36 10.34 8.30 3.19 2.19 0.21 8.97 0.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.58 -
P/NAPS 0.27 0.32 0.39 0.46 0.51 0.63 0.75 -15.65%

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