[BRDB] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -10.07%
YoY- -12.0%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 437,448 403,156 374,024 424,968 406,632 431,184 377,360 10.34%
PBT -10,048 4,528 11,212 71,379 78,344 93,308 86,388 -
Tax -11,680 -15,480 -28,504 -34,048 -36,830 -36,996 -26,680 -42.31%
NP -21,728 -10,952 -17,292 37,331 41,513 56,312 59,708 -
-
NP to SH -21,096 -13,226 -17,292 37,331 41,513 56,312 59,708 -
-
Tax Rate - 341.87% 254.23% 47.70% 47.01% 39.65% 30.88% -
Total Cost 459,176 414,108 391,316 387,637 365,118 374,872 317,652 27.81%
-
Net Worth 1,205,712 1,213,176 1,220,891 1,396,434 1,223,500 1,219,616 1,211,328 -0.30%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 14,297 - - - -
Div Payout % - - - 38.30% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 1,205,712 1,213,176 1,220,891 1,396,434 1,223,500 1,219,616 1,211,328 -0.30%
NOSH 476,566 475,755 475,054 476,598 476,070 476,412 476,900 -0.04%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -4.97% -2.72% -4.62% 8.78% 10.21% 13.06% 15.82% -
ROE -1.75% -1.09% -1.42% 2.67% 3.39% 4.62% 4.93% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 91.79 84.74 78.73 89.17 85.41 90.51 79.13 10.39%
EPS -4.43 -2.78 -3.64 7.84 8.72 11.82 12.52 -
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.53 2.55 2.57 2.93 2.57 2.56 2.54 -0.26%
Adjusted Per Share Value based on latest NOSH - 475,606
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 89.47 82.46 76.50 86.92 83.17 88.19 77.18 10.34%
EPS -4.31 -2.71 -3.54 7.64 8.49 11.52 12.21 -
DPS 0.00 0.00 0.00 2.92 0.00 0.00 0.00 -
NAPS 2.4661 2.4814 2.4971 2.8562 2.5025 2.4945 2.4776 -0.30%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.20 1.50 1.98 1.95 1.85 2.18 2.58 -
P/RPS 1.31 1.77 2.51 2.19 2.17 2.41 3.26 -45.51%
P/EPS -27.11 -53.96 -54.40 24.90 21.22 18.44 20.61 -
EY -3.69 -1.85 -1.84 4.02 4.71 5.42 4.85 -
DY 0.00 0.00 0.00 1.54 0.00 0.00 0.00 -
P/NAPS 0.47 0.59 0.77 0.67 0.72 0.85 1.02 -40.31%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 22/11/05 30/08/05 24/05/05 25/02/05 26/11/04 20/08/04 24/05/04 -
Price 0.87 1.52 1.85 2.06 2.09 1.97 2.14 -
P/RPS 0.95 1.79 2.35 2.31 2.45 2.18 2.70 -50.12%
P/EPS -19.65 -54.68 -50.82 26.30 23.97 16.67 17.09 -
EY -5.09 -1.83 -1.97 3.80 4.17 6.00 5.85 -
DY 0.00 0.00 0.00 1.46 0.00 0.00 0.00 -
P/NAPS 0.34 0.60 0.72 0.70 0.81 0.77 0.84 -45.25%

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