[BRDB] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -141.28%
YoY- -152.56%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 223,120 153,093 77,845 264,344 207,235 125,379 62,618 133.10%
PBT 43,702 43,006 20,120 914 52,078 35,220 15,227 101.82%
Tax -9,682 -7,752 -6,295 -914 -9,580 -6,892 -3,507 96.67%
NP 34,020 35,254 13,825 0 42,498 28,328 11,720 103.35%
-
NP to SH 34,020 35,254 13,825 -17,542 42,498 28,328 11,720 103.35%
-
Tax Rate 22.15% 18.03% 31.29% 100.00% 18.40% 19.57% 23.03% -
Total Cost 189,100 117,839 64,020 264,344 164,737 97,051 50,898 139.68%
-
Net Worth 1,114,259 1,114,788 1,096,465 1,082,074 1,143,443 951,933 951,466 11.09%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 4,766 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 1,114,259 1,114,788 1,096,465 1,082,074 1,143,443 951,933 951,466 11.09%
NOSH 476,179 476,405 476,724 476,684 476,434 475,966 475,733 0.06%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 15.25% 23.03% 17.76% 0.00% 20.51% 22.59% 18.72% -
ROE 3.05% 3.16% 1.26% -1.62% 3.72% 2.98% 1.23% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 46.86 32.14 16.33 55.45 43.50 26.34 13.16 133.00%
EPS 7.14 7.40 2.90 -3.68 8.92 5.95 2.46 103.34%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 2.34 2.34 2.30 2.27 2.40 2.00 2.00 11.02%
Adjusted Per Share Value based on latest NOSH - 476,507
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 45.64 31.31 15.92 54.07 42.39 25.64 12.81 133.09%
EPS 6.96 7.21 2.83 -3.59 8.69 5.79 2.40 103.22%
DPS 0.00 0.00 0.00 0.97 0.00 0.00 0.00 -
NAPS 2.279 2.2801 2.2426 2.2132 2.3387 1.947 1.9461 11.09%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.09 1.42 1.49 1.23 0.94 0.83 0.86 -
P/RPS 2.33 4.42 9.12 2.22 2.16 3.15 6.53 -49.66%
P/EPS 15.26 19.19 51.38 -33.42 10.54 13.95 34.91 -42.37%
EY 6.55 5.21 1.95 -2.99 9.49 7.17 2.86 73.65%
DY 0.00 0.00 0.00 0.81 0.00 0.00 0.00 -
P/NAPS 0.47 0.61 0.65 0.54 0.39 0.42 0.43 6.10%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 21/11/02 15/08/02 23/05/02 26/02/02 24/10/01 23/07/01 29/05/01 -
Price 1.19 1.40 1.50 1.27 0.96 1.12 0.87 -
P/RPS 2.54 4.36 9.19 2.29 2.21 4.25 6.61 -47.11%
P/EPS 16.66 18.92 51.72 -34.51 10.76 18.82 35.31 -39.36%
EY 6.00 5.29 1.93 -2.90 9.29 5.31 2.83 64.95%
DY 0.00 0.00 0.00 0.79 0.00 0.00 0.00 -
P/NAPS 0.51 0.60 0.65 0.56 0.40 0.56 0.44 10.33%

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