[BRDB] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 35.19%
YoY- 244.37%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 763,972 561,523 522,630 530,828 459,928 430,230 437,448 45.07%
PBT 58,576 19,526 21,498 34,228 22,464 -64,138 -10,048 -
Tax 40,996 -15,609 -18,297 -12,992 -9,060 -6,541 -11,680 -
NP 99,572 3,917 3,201 21,236 13,404 -70,679 -21,728 -
-
NP to SH 99,180 1,177 240 19,094 14,124 -67,151 -21,096 -
-
Tax Rate -69.99% 79.94% 85.11% 37.96% 40.33% - - -
Total Cost 664,400 557,606 519,429 509,592 446,524 500,909 459,176 27.95%
-
Net Worth 1,404,154 1,360,680 1,300,500 1,389,088 1,388,541 1,141,329 1,205,712 10.70%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 35,190 - - - 4,735 - -
Div Payout % - 2,989.80% - - - 0.00% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 1,404,154 1,360,680 1,300,500 1,389,088 1,388,541 1,141,329 1,205,712 10.70%
NOSH 475,984 469,200 450,000 477,350 477,162 473,580 476,566 -0.08%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 13.03% 0.70% 0.61% 4.00% 2.91% -16.43% -4.97% -
ROE 7.06% 0.09% 0.02% 1.37% 1.02% -5.88% -1.75% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 160.50 119.68 116.14 111.20 96.39 90.85 91.79 45.18%
EPS 20.80 0.25 0.05 4.00 2.96 -14.10 -4.43 -
DPS 0.00 7.50 0.00 0.00 0.00 1.00 0.00 -
NAPS 2.95 2.90 2.89 2.91 2.91 2.41 2.53 10.79%
Adjusted Per Share Value based on latest NOSH - 477,539
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 156.26 114.85 106.90 108.57 94.07 88.00 89.47 45.07%
EPS 20.29 0.24 0.05 3.91 2.89 -13.73 -4.31 -
DPS 0.00 7.20 0.00 0.00 0.00 0.97 0.00 -
NAPS 2.872 2.7831 2.66 2.8412 2.84 2.3344 2.4661 10.70%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.92 1.38 1.04 1.26 1.21 0.87 1.20 -
P/RPS 1.20 1.15 0.90 1.13 1.26 0.96 1.31 -5.68%
P/EPS 9.21 550.12 1,950.00 31.50 40.88 -6.14 -27.11 -
EY 10.85 0.18 0.05 3.17 2.45 -16.30 -3.69 -
DY 0.00 5.43 0.00 0.00 0.00 1.15 0.00 -
P/NAPS 0.65 0.48 0.36 0.43 0.42 0.36 0.47 24.15%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 26/02/07 17/11/06 28/08/06 26/05/06 24/02/06 22/11/05 -
Price 2.45 1.87 1.10 1.08 1.24 1.03 0.87 -
P/RPS 1.53 1.56 0.95 0.97 1.29 1.13 0.95 37.43%
P/EPS 11.76 745.46 2,062.50 27.00 41.89 -7.26 -19.65 -
EY 8.50 0.13 0.05 3.70 2.39 -13.77 -5.09 -
DY 0.00 4.01 0.00 0.00 0.00 0.97 0.00 -
P/NAPS 0.83 0.64 0.38 0.37 0.43 0.43 0.34 81.39%

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