[BDB] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
21-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -69.58%
YoY- 280.31%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 156,233 106,549 63,267 29,874 96,735 60,944 30,276 197.72%
PBT 20,723 15,078 9,399 4,646 16,124 7,414 3,767 210.66%
Tax -7,184 -5,382 -3,958 -2,193 -8,060 -3,445 -1,885 143.39%
NP 13,539 9,696 5,441 2,453 8,064 3,969 1,882 271.32%
-
NP to SH 13,539 9,696 5,441 2,453 8,064 3,969 1,882 271.32%
-
Tax Rate 34.67% 35.69% 42.11% 47.20% 49.99% 46.47% 50.04% -
Total Cost 142,694 96,853 57,826 27,421 88,671 56,975 28,394 192.53%
-
Net Worth 123,398 127,093 124,816 120,105 116,072 112,089 109,359 8.36%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - 2,545 - - -
Div Payout % - - - - 31.57% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 123,398 127,093 124,816 120,105 116,072 112,089 109,359 8.36%
NOSH 61,699 61,102 50,945 50,892 50,909 50,949 50,864 13.69%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 8.67% 9.10% 8.60% 8.21% 8.34% 6.51% 6.22% -
ROE 10.97% 7.63% 4.36% 2.04% 6.95% 3.54% 1.72% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 253.22 174.38 124.19 58.70 190.02 119.62 59.52 161.86%
EPS 22.20 15.87 10.68 4.82 15.84 7.79 3.70 229.11%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.00 2.08 2.45 2.36 2.28 2.20 2.15 -4.69%
Adjusted Per Share Value based on latest NOSH - 50,892
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 50.46 34.41 20.43 9.65 31.24 19.68 9.78 197.69%
EPS 4.37 3.13 1.76 0.79 2.60 1.28 0.61 270.29%
DPS 0.00 0.00 0.00 0.00 0.82 0.00 0.00 -
NAPS 0.3986 0.4105 0.4031 0.3879 0.3749 0.362 0.3532 8.37%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.98 1.15 1.30 1.20 1.20 0.92 1.08 -
P/RPS 0.39 0.66 1.05 2.04 0.63 0.77 1.81 -63.95%
P/EPS 4.47 7.25 12.17 24.90 7.58 11.81 29.19 -71.27%
EY 22.39 13.80 8.22 4.02 13.20 8.47 3.43 248.08%
DY 0.00 0.00 0.00 0.00 4.17 0.00 0.00 -
P/NAPS 0.49 0.55 0.53 0.51 0.53 0.42 0.50 -1.33%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 25/11/02 27/08/02 21/05/02 07/02/02 28/11/01 23/08/01 -
Price 0.83 0.91 1.29 1.40 1.28 1.09 1.10 -
P/RPS 0.33 0.52 1.04 2.38 0.67 0.91 1.85 -68.21%
P/EPS 3.78 5.73 12.08 29.05 8.08 13.99 29.73 -74.61%
EY 26.44 17.44 8.28 3.44 12.38 7.15 3.36 294.13%
DY 0.00 0.00 0.00 0.00 3.91 0.00 0.00 -
P/NAPS 0.42 0.44 0.53 0.59 0.56 0.50 0.51 -12.10%

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