[BRDB] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 553.89%
YoY- 101.75%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 513,058 336,388 190,993 561,523 391,973 265,414 114,982 170.78%
PBT 46,462 23,152 14,644 19,526 16,124 17,114 5,616 308.52%
Tax 80 6,807 10,249 -15,609 -13,723 -6,496 -2,265 -
NP 46,542 29,959 24,893 3,917 2,401 10,618 3,351 476.87%
-
NP to SH 47,667 32,449 24,795 1,177 180 9,547 3,531 466.05%
-
Tax Rate -0.17% -29.40% -69.99% 79.94% 85.11% 37.96% 40.33% -
Total Cost 466,516 306,429 166,100 557,606 389,572 254,796 111,631 159.22%
-
Net Worth 1,400,009 1,386,354 1,404,154 1,360,680 1,300,500 1,389,088 1,388,541 0.54%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 35,190 - - - -
Div Payout % - - - 2,989.80% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 1,400,009 1,386,354 1,404,154 1,360,680 1,300,500 1,389,088 1,388,541 0.54%
NOSH 476,193 476,410 475,984 469,200 450,000 477,350 477,162 -0.13%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 9.07% 8.91% 13.03% 0.70% 0.61% 4.00% 2.91% -
ROE 3.40% 2.34% 1.77% 0.09% 0.01% 0.69% 0.25% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 107.74 70.61 40.13 119.68 87.11 55.60 24.10 171.13%
EPS 10.01 6.80 5.20 0.25 0.04 2.00 0.74 466.82%
DPS 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 2.94 2.91 2.95 2.90 2.89 2.91 2.91 0.68%
Adjusted Per Share Value based on latest NOSH - 473,333
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 104.94 68.80 39.06 114.85 80.17 54.29 23.52 170.77%
EPS 9.75 6.64 5.07 0.24 0.04 1.95 0.72 467.23%
DPS 0.00 0.00 0.00 7.20 0.00 0.00 0.00 -
NAPS 2.8635 2.8356 2.872 2.7831 2.66 2.8412 2.84 0.55%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.78 3.56 1.92 1.38 1.04 1.26 1.21 -
P/RPS 2.58 5.04 4.78 1.15 1.19 2.27 5.02 -35.81%
P/EPS 27.77 52.27 36.86 550.12 2,600.00 63.00 163.51 -69.29%
EY 3.60 1.91 2.71 0.18 0.04 1.59 0.61 226.22%
DY 0.00 0.00 0.00 5.43 0.00 0.00 0.00 -
P/NAPS 0.95 1.22 0.65 0.48 0.36 0.43 0.42 72.22%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 24/08/07 25/05/07 26/02/07 17/11/06 28/08/06 26/05/06 -
Price 3.24 3.18 2.45 1.87 1.10 1.08 1.24 -
P/RPS 3.01 4.50 6.11 1.56 1.26 1.94 5.15 -30.07%
P/EPS 32.37 46.69 47.03 745.46 2,750.00 54.00 167.57 -66.54%
EY 3.09 2.14 2.13 0.13 0.04 1.85 0.60 197.92%
DY 0.00 0.00 0.00 4.01 0.00 0.00 0.00 -
P/NAPS 1.10 1.09 0.83 0.64 0.38 0.37 0.43 86.93%

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