[BRDB] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -98.74%
YoY- 101.14%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 672,776 763,972 561,523 522,630 530,828 459,928 430,230 34.83%
PBT 46,304 58,576 19,526 21,498 34,228 22,464 -64,138 -
Tax 13,614 40,996 -15,609 -18,297 -12,992 -9,060 -6,541 -
NP 59,918 99,572 3,917 3,201 21,236 13,404 -70,679 -
-
NP to SH 64,898 99,180 1,177 240 19,094 14,124 -67,151 -
-
Tax Rate -29.40% -69.99% 79.94% 85.11% 37.96% 40.33% - -
Total Cost 612,858 664,400 557,606 519,429 509,592 446,524 500,909 14.43%
-
Net Worth 1,386,354 1,404,154 1,360,680 1,300,500 1,389,088 1,388,541 1,141,329 13.88%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 35,190 - - - 4,735 -
Div Payout % - - 2,989.80% - - - 0.00% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 1,386,354 1,404,154 1,360,680 1,300,500 1,389,088 1,388,541 1,141,329 13.88%
NOSH 476,410 475,984 469,200 450,000 477,350 477,162 473,580 0.39%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 8.91% 13.03% 0.70% 0.61% 4.00% 2.91% -16.43% -
ROE 4.68% 7.06% 0.09% 0.02% 1.37% 1.02% -5.88% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 141.22 160.50 119.68 116.14 111.20 96.39 90.85 34.29%
EPS 13.60 20.80 0.25 0.05 4.00 2.96 -14.10 -
DPS 0.00 0.00 7.50 0.00 0.00 0.00 1.00 -
NAPS 2.91 2.95 2.90 2.89 2.91 2.91 2.41 13.43%
Adjusted Per Share Value based on latest NOSH - 475,532
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 137.61 156.26 114.85 106.90 108.57 94.07 88.00 34.83%
EPS 13.27 20.29 0.24 0.05 3.91 2.89 -13.73 -
DPS 0.00 0.00 7.20 0.00 0.00 0.00 0.97 -
NAPS 2.8356 2.872 2.7831 2.66 2.8412 2.84 2.3344 13.88%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.56 1.92 1.38 1.04 1.26 1.21 0.87 -
P/RPS 2.52 1.20 1.15 0.90 1.13 1.26 0.96 90.62%
P/EPS 26.13 9.21 550.12 1,950.00 31.50 40.88 -6.14 -
EY 3.83 10.85 0.18 0.05 3.17 2.45 -16.30 -
DY 0.00 0.00 5.43 0.00 0.00 0.00 1.15 -
P/NAPS 1.22 0.65 0.48 0.36 0.43 0.42 0.36 126.12%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 25/05/07 26/02/07 17/11/06 28/08/06 26/05/06 24/02/06 -
Price 3.18 2.45 1.87 1.10 1.08 1.24 1.03 -
P/RPS 2.25 1.53 1.56 0.95 0.97 1.29 1.13 58.47%
P/EPS 23.34 11.76 745.46 2,062.50 27.00 41.89 -7.26 -
EY 4.28 8.50 0.13 0.05 3.70 2.39 -13.77 -
DY 0.00 0.00 4.01 0.00 0.00 0.00 0.97 -
P/NAPS 1.09 0.83 0.64 0.38 0.37 0.43 0.43 86.22%

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