[BRDB] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -26.28%
YoY- -14.11%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 403,156 374,024 424,968 406,632 431,184 377,360 338,634 12.34%
PBT 4,528 11,212 71,379 78,344 93,308 86,388 61,966 -82.54%
Tax -15,480 -28,504 -34,048 -36,830 -36,996 -26,680 -19,545 -14.40%
NP -10,952 -17,292 37,331 41,513 56,312 59,708 42,421 -
-
NP to SH -13,226 -17,292 37,331 41,513 56,312 59,708 42,421 -
-
Tax Rate 341.87% 254.23% 47.70% 47.01% 39.65% 30.88% 31.54% -
Total Cost 414,108 391,316 387,637 365,118 374,872 317,652 296,213 25.05%
-
Net Worth 1,213,176 1,220,891 1,396,434 1,223,500 1,219,616 1,211,328 1,196,038 0.95%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 14,297 - - - 9,530 -
Div Payout % - - 38.30% - - - 22.47% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 1,213,176 1,220,891 1,396,434 1,223,500 1,219,616 1,211,328 1,196,038 0.95%
NOSH 475,755 475,054 476,598 476,070 476,412 476,900 476,509 -0.10%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -2.72% -4.62% 8.78% 10.21% 13.06% 15.82% 12.53% -
ROE -1.09% -1.42% 2.67% 3.39% 4.62% 4.93% 3.55% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 84.74 78.73 89.17 85.41 90.51 79.13 71.07 12.45%
EPS -2.78 -3.64 7.84 8.72 11.82 12.52 8.90 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.00 -
NAPS 2.55 2.57 2.93 2.57 2.56 2.54 2.51 1.06%
Adjusted Per Share Value based on latest NOSH - 472,857
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 82.46 76.50 86.92 83.17 88.19 77.18 69.26 12.34%
EPS -2.71 -3.54 7.64 8.49 11.52 12.21 8.68 -
DPS 0.00 0.00 2.92 0.00 0.00 0.00 1.95 -
NAPS 2.4814 2.4971 2.8562 2.5025 2.4945 2.4776 2.4463 0.95%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.50 1.98 1.95 1.85 2.18 2.58 2.15 -
P/RPS 1.77 2.51 2.19 2.17 2.41 3.26 3.03 -30.14%
P/EPS -53.96 -54.40 24.90 21.22 18.44 20.61 24.15 -
EY -1.85 -1.84 4.02 4.71 5.42 4.85 4.14 -
DY 0.00 0.00 1.54 0.00 0.00 0.00 0.93 -
P/NAPS 0.59 0.77 0.67 0.72 0.85 1.02 0.86 -22.23%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 24/05/05 25/02/05 26/11/04 20/08/04 24/05/04 26/02/04 -
Price 1.52 1.85 2.06 2.09 1.97 2.14 2.31 -
P/RPS 1.79 2.35 2.31 2.45 2.18 2.70 3.25 -32.83%
P/EPS -54.68 -50.82 26.30 23.97 16.67 17.09 25.95 -
EY -1.83 -1.97 3.80 4.17 6.00 5.85 3.85 -
DY 0.00 0.00 1.46 0.00 0.00 0.00 0.87 -
P/NAPS 0.60 0.72 0.70 0.81 0.77 0.84 0.92 -24.81%

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