[BRDB] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 121.03%
YoY- 181.68%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 561,523 522,630 530,828 459,928 430,230 437,448 403,156 24.64%
PBT 19,526 21,498 34,228 22,464 -64,138 -10,048 4,528 164.22%
Tax -15,609 -18,297 -12,992 -9,060 -6,541 -11,680 -15,480 0.55%
NP 3,917 3,201 21,236 13,404 -70,679 -21,728 -10,952 -
-
NP to SH 1,177 240 19,094 14,124 -67,151 -21,096 -13,226 -
-
Tax Rate 79.94% 85.11% 37.96% 40.33% - - 341.87% -
Total Cost 557,606 519,429 509,592 446,524 500,909 459,176 414,108 21.87%
-
Net Worth 1,360,680 1,300,500 1,389,088 1,388,541 1,141,329 1,205,712 1,213,176 7.92%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 35,190 - - - 4,735 - - -
Div Payout % 2,989.80% - - - 0.00% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 1,360,680 1,300,500 1,389,088 1,388,541 1,141,329 1,205,712 1,213,176 7.92%
NOSH 469,200 450,000 477,350 477,162 473,580 476,566 475,755 -0.91%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 0.70% 0.61% 4.00% 2.91% -16.43% -4.97% -2.72% -
ROE 0.09% 0.02% 1.37% 1.02% -5.88% -1.75% -1.09% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 119.68 116.14 111.20 96.39 90.85 91.79 84.74 25.80%
EPS 0.25 0.05 4.00 2.96 -14.10 -4.43 -2.78 -
DPS 7.50 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 2.90 2.89 2.91 2.91 2.41 2.53 2.55 8.92%
Adjusted Per Share Value based on latest NOSH - 477,162
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 114.85 106.90 108.57 94.07 88.00 89.47 82.46 24.64%
EPS 0.24 0.05 3.91 2.89 -13.73 -4.31 -2.71 -
DPS 7.20 0.00 0.00 0.00 0.97 0.00 0.00 -
NAPS 2.7831 2.66 2.8412 2.84 2.3344 2.4661 2.4814 7.92%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.38 1.04 1.26 1.21 0.87 1.20 1.50 -
P/RPS 1.15 0.90 1.13 1.26 0.96 1.31 1.77 -24.92%
P/EPS 550.12 1,950.00 31.50 40.88 -6.14 -27.11 -53.96 -
EY 0.18 0.05 3.17 2.45 -16.30 -3.69 -1.85 -
DY 5.43 0.00 0.00 0.00 1.15 0.00 0.00 -
P/NAPS 0.48 0.36 0.43 0.42 0.36 0.47 0.59 -12.81%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 17/11/06 28/08/06 26/05/06 24/02/06 22/11/05 30/08/05 -
Price 1.87 1.10 1.08 1.24 1.03 0.87 1.52 -
P/RPS 1.56 0.95 0.97 1.29 1.13 0.95 1.79 -8.73%
P/EPS 745.46 2,062.50 27.00 41.89 -7.26 -19.65 -54.68 -
EY 0.13 0.05 3.70 2.39 -13.77 -5.09 -1.83 -
DY 4.01 0.00 0.00 0.00 0.97 0.00 0.00 -
P/NAPS 0.64 0.38 0.37 0.43 0.43 0.34 0.60 4.38%

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