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

Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -139.26%
YoY- -150.82%
Quarter Report
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 265,414 114,982 430,230 328,086 201,578 93,506 424,968 -26.99%
PBT 17,114 5,616 -64,138 -7,536 2,264 2,803 71,379 -61.50%
Tax -6,496 -2,265 -6,541 -8,760 -7,740 -7,126 -34,048 -66.95%
NP 10,618 3,351 -70,679 -16,296 -5,476 -4,323 37,331 -56.84%
-
NP to SH 9,547 3,531 -67,151 -15,822 -6,613 -4,323 37,331 -59.81%
-
Tax Rate 37.96% 40.33% - - 341.87% 254.23% 47.70% -
Total Cost 254,796 111,631 500,909 344,382 207,054 97,829 387,637 -24.45%
-
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 0.69% 0.25% -5.88% -1.31% -0.55% -0.35% 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 55.60 24.10 90.85 68.84 42.37 19.68 89.17 -27.07%
EPS 2.00 0.74 -14.10 -3.32 -1.39 -0.91 7.84 -59.87%
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 54.29 23.52 88.00 67.10 41.23 19.13 86.92 -26.99%
EPS 1.95 0.72 -13.73 -3.24 -1.35 -0.88 7.64 -59.86%
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 2.27 5.02 0.96 1.74 3.54 10.06 2.19 2.42%
P/EPS 63.00 163.51 -6.14 -36.14 -107.91 -217.58 24.90 85.99%
EY 1.59 0.61 -16.30 -2.77 -0.93 -0.46 4.02 -46.20%
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 1.94 5.15 1.13 1.26 3.59 9.40 2.31 -11.01%
P/EPS 54.00 167.57 -7.26 -26.20 -109.35 -203.30 26.30 61.75%
EY 1.85 0.60 -13.77 -3.82 -0.91 -0.49 3.80 -38.19%
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