[BRDB] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -52.97%
YoY- -123.49%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 114,982 430,230 328,086 201,578 93,506 424,968 304,974 -47.84%
PBT 5,616 -64,138 -7,536 2,264 2,803 71,379 58,758 -79.12%
Tax -2,265 -6,541 -8,760 -7,740 -7,126 -34,048 -27,623 -81.15%
NP 3,351 -70,679 -16,296 -5,476 -4,323 37,331 31,135 -77.40%
-
NP to SH 3,531 -67,151 -15,822 -6,613 -4,323 37,331 31,135 -76.60%
-
Tax Rate 40.33% - - 341.87% 254.23% 47.70% 47.01% -
Total Cost 111,631 500,909 344,382 207,054 97,829 387,637 273,839 -45.05%
-
Net Worth 1,388,541 1,141,329 1,205,712 1,213,176 1,220,891 1,396,434 1,223,500 8.81%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 4,735 - - - 14,297 - -
Div Payout % - 0.00% - - - 38.30% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 1,388,541 1,141,329 1,205,712 1,213,176 1,220,891 1,396,434 1,223,500 8.81%
NOSH 477,162 473,580 476,566 475,755 475,054 476,598 476,070 0.15%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 2.91% -16.43% -4.97% -2.72% -4.62% 8.78% 10.21% -
ROE 0.25% -5.88% -1.31% -0.55% -0.35% 2.67% 2.54% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 24.10 90.85 68.84 42.37 19.68 89.17 64.06 -47.91%
EPS 0.74 -14.10 -3.32 -1.39 -0.91 7.84 6.54 -76.63%
DPS 0.00 1.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.91 2.41 2.53 2.55 2.57 2.93 2.57 8.64%
Adjusted Per Share Value based on latest NOSH - 476,875
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 23.52 88.00 67.10 41.23 19.13 86.92 62.38 -47.84%
EPS 0.72 -13.73 -3.24 -1.35 -0.88 7.64 6.37 -76.65%
DPS 0.00 0.97 0.00 0.00 0.00 2.92 0.00 -
NAPS 2.84 2.3344 2.4661 2.4814 2.4971 2.8562 2.5025 8.80%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.21 0.87 1.20 1.50 1.98 1.95 1.85 -
P/RPS 5.02 0.96 1.74 3.54 10.06 2.19 2.89 44.54%
P/EPS 163.51 -6.14 -36.14 -107.91 -217.58 24.90 28.29 222.40%
EY 0.61 -16.30 -2.77 -0.93 -0.46 4.02 3.54 -69.06%
DY 0.00 1.15 0.00 0.00 0.00 1.54 0.00 -
P/NAPS 0.42 0.36 0.47 0.59 0.77 0.67 0.72 -30.20%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 24/02/06 22/11/05 30/08/05 24/05/05 25/02/05 26/11/04 -
Price 1.24 1.03 0.87 1.52 1.85 2.06 2.09 -
P/RPS 5.15 1.13 1.26 3.59 9.40 2.31 3.26 35.67%
P/EPS 167.57 -7.26 -26.20 -109.35 -203.30 26.30 31.96 202.10%
EY 0.60 -13.77 -3.82 -0.91 -0.49 3.80 3.13 -66.78%
DY 0.00 0.97 0.00 0.00 0.00 1.46 0.00 -
P/NAPS 0.43 0.43 0.34 0.60 0.72 0.70 0.81 -34.46%

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