[BRDB] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -324.42%
YoY- -279.88%
Quarter Report
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 391,973 265,414 114,982 430,230 328,086 201,578 93,506 159.75%
PBT 16,124 17,114 5,616 -64,138 -7,536 2,264 2,803 220.70%
Tax -13,723 -6,496 -2,265 -6,541 -8,760 -7,740 -7,126 54.72%
NP 2,401 10,618 3,351 -70,679 -16,296 -5,476 -4,323 -
-
NP to SH 180 9,547 3,531 -67,151 -15,822 -6,613 -4,323 -
-
Tax Rate 85.11% 37.96% 40.33% - - 341.87% 254.23% -
Total Cost 389,572 254,796 111,631 500,909 344,382 207,054 97,829 151.02%
-
Net Worth 1,300,500 1,389,088 1,388,541 1,141,329 1,205,712 1,213,176 1,220,891 4.29%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 4,735 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 1,300,500 1,389,088 1,388,541 1,141,329 1,205,712 1,213,176 1,220,891 4.29%
NOSH 450,000 477,350 477,162 473,580 476,566 475,755 475,054 -3.54%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 0.61% 4.00% 2.91% -16.43% -4.97% -2.72% -4.62% -
ROE 0.01% 0.69% 0.25% -5.88% -1.31% -0.55% -0.35% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 87.11 55.60 24.10 90.85 68.84 42.37 19.68 169.34%
EPS 0.04 2.00 0.74 -14.10 -3.32 -1.39 -0.91 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 2.89 2.91 2.91 2.41 2.53 2.55 2.57 8.12%
Adjusted Per Share Value based on latest NOSH - 472,644
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 80.17 54.29 23.52 88.00 67.10 41.23 19.13 159.70%
EPS 0.04 1.95 0.72 -13.73 -3.24 -1.35 -0.88 -
DPS 0.00 0.00 0.00 0.97 0.00 0.00 0.00 -
NAPS 2.66 2.8412 2.84 2.3344 2.4661 2.4814 2.4971 4.29%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.04 1.26 1.21 0.87 1.20 1.50 1.98 -
P/RPS 1.19 2.27 5.02 0.96 1.74 3.54 10.06 -75.87%
P/EPS 2,600.00 63.00 163.51 -6.14 -36.14 -107.91 -217.58 -
EY 0.04 1.59 0.61 -16.30 -2.77 -0.93 -0.46 -
DY 0.00 0.00 0.00 1.15 0.00 0.00 0.00 -
P/NAPS 0.36 0.43 0.42 0.36 0.47 0.59 0.77 -39.73%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 17/11/06 28/08/06 26/05/06 24/02/06 22/11/05 30/08/05 24/05/05 -
Price 1.10 1.08 1.24 1.03 0.87 1.52 1.85 -
P/RPS 1.26 1.94 5.15 1.13 1.26 3.59 9.40 -73.77%
P/EPS 2,750.00 54.00 167.57 -7.26 -26.20 -109.35 -203.30 -
EY 0.04 1.85 0.60 -13.77 -3.82 -0.91 -0.49 -
DY 0.00 0.00 0.00 0.97 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.43 0.43 0.34 0.60 0.72 -34.66%

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