[BRDB] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -59.5%
YoY- -150.82%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 530,828 459,928 430,230 437,448 403,156 374,024 424,968 16.03%
PBT 34,228 22,464 -64,138 -10,048 4,528 11,212 71,379 -38.81%
Tax -12,992 -9,060 -6,541 -11,680 -15,480 -28,504 -34,048 -47.48%
NP 21,236 13,404 -70,679 -21,728 -10,952 -17,292 37,331 -31.41%
-
NP to SH 19,094 14,124 -67,151 -21,096 -13,226 -17,292 37,331 -36.12%
-
Tax Rate 37.96% 40.33% - - 341.87% 254.23% 47.70% -
Total Cost 509,592 446,524 500,909 459,176 414,108 391,316 387,637 20.06%
-
Net Worth 1,389,088 1,388,541 1,141,329 1,205,712 1,213,176 1,220,891 1,396,434 -0.35%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 4,735 - - - 14,297 -
Div Payout % - - 0.00% - - - 38.30% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 1,389,088 1,388,541 1,141,329 1,205,712 1,213,176 1,220,891 1,396,434 -0.35%
NOSH 477,350 477,162 473,580 476,566 475,755 475,054 476,598 0.10%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 4.00% 2.91% -16.43% -4.97% -2.72% -4.62% 8.78% -
ROE 1.37% 1.02% -5.88% -1.75% -1.09% -1.42% 2.67% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 111.20 96.39 90.85 91.79 84.74 78.73 89.17 15.90%
EPS 4.00 2.96 -14.10 -4.43 -2.78 -3.64 7.84 -36.22%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 3.00 -
NAPS 2.91 2.91 2.41 2.53 2.55 2.57 2.93 -0.45%
Adjusted Per Share Value based on latest NOSH - 477,202
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 108.57 94.07 88.00 89.47 82.46 76.50 86.92 16.03%
EPS 3.91 2.89 -13.73 -4.31 -2.71 -3.54 7.64 -36.09%
DPS 0.00 0.00 0.97 0.00 0.00 0.00 2.92 -
NAPS 2.8412 2.84 2.3344 2.4661 2.4814 2.4971 2.8562 -0.35%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.26 1.21 0.87 1.20 1.50 1.98 1.95 -
P/RPS 1.13 1.26 0.96 1.31 1.77 2.51 2.19 -35.74%
P/EPS 31.50 40.88 -6.14 -27.11 -53.96 -54.40 24.90 17.02%
EY 3.17 2.45 -16.30 -3.69 -1.85 -1.84 4.02 -14.68%
DY 0.00 0.00 1.15 0.00 0.00 0.00 1.54 -
P/NAPS 0.43 0.42 0.36 0.47 0.59 0.77 0.67 -25.65%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 26/05/06 24/02/06 22/11/05 30/08/05 24/05/05 25/02/05 -
Price 1.08 1.24 1.03 0.87 1.52 1.85 2.06 -
P/RPS 0.97 1.29 1.13 0.95 1.79 2.35 2.31 -44.01%
P/EPS 27.00 41.89 -7.26 -19.65 -54.68 -50.82 26.30 1.77%
EY 3.70 2.39 -13.77 -5.09 -1.83 -1.97 3.80 -1.76%
DY 0.00 0.00 0.97 0.00 0.00 0.00 1.46 -
P/NAPS 0.37 0.43 0.43 0.34 0.60 0.72 0.70 -34.70%

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