[BRDB] QoQ Quarter Result on 30-Jun-2002 [#2]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
15-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 55.0%
YoY- 26.33%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 67,934 128,344 69,798 75,247 77,845 57,109 81,278 -11.27%
PBT 7,821 15,686 696 22,886 20,120 -51,164 19,341 -45.34%
Tax -669 33,092 -4,994 -1,457 -6,295 51,164 -2,450 -57.94%
NP 7,152 48,778 -4,298 21,429 13,825 0 16,891 -43.64%
-
NP to SH 7,152 48,778 -4,298 21,429 13,825 -60,040 16,891 -43.64%
-
Tax Rate 8.55% -210.97% 717.53% 6.37% 31.29% - 12.67% -
Total Cost 60,782 79,566 74,096 53,818 64,020 57,109 64,387 -3.77%
-
Net Worth 1,168,160 953,175 1,119,857 1,114,307 1,096,465 1,081,672 1,141,926 1.52%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 7,148 - - - 4,765 - -
Div Payout % - 14.66% - - - 0.00% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 1,168,160 953,175 1,119,857 1,114,307 1,096,465 1,081,672 1,141,926 1.52%
NOSH 476,800 476,587 478,571 476,200 476,724 476,507 475,802 0.13%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 10.53% 38.01% -6.16% 28.48% 17.76% 0.00% 20.78% -
ROE 0.61% 5.12% -0.38% 1.92% 1.26% -5.55% 1.48% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 14.25 26.93 14.58 15.80 16.33 11.98 17.08 -11.38%
EPS 1.50 10.24 -0.90 4.50 2.90 -12.60 3.55 -43.72%
DPS 0.00 1.50 0.00 0.00 0.00 1.00 0.00 -
NAPS 2.45 2.00 2.34 2.34 2.30 2.27 2.40 1.38%
Adjusted Per Share Value based on latest NOSH - 476,200
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 13.89 26.25 14.28 15.39 15.92 11.68 16.62 -11.28%
EPS 1.46 9.98 -0.88 4.38 2.83 -12.28 3.45 -43.66%
DPS 0.00 1.46 0.00 0.00 0.00 0.97 0.00 -
NAPS 2.3893 1.9496 2.2905 2.2791 2.2426 2.2124 2.3356 1.52%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.03 1.18 1.09 1.42 1.49 1.23 0.94 -
P/RPS 7.23 4.38 7.47 8.99 9.12 10.26 5.50 20.02%
P/EPS 68.67 11.53 -121.37 31.56 51.38 -9.76 26.48 88.86%
EY 1.46 8.67 -0.82 3.17 1.95 -10.24 3.78 -46.99%
DY 0.00 1.27 0.00 0.00 0.00 0.81 0.00 -
P/NAPS 0.42 0.59 0.47 0.61 0.65 0.54 0.39 5.06%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 13/05/03 28/02/03 21/11/02 15/08/02 23/05/02 26/02/02 24/10/01 -
Price 1.02 1.02 1.19 1.40 1.50 1.27 0.96 -
P/RPS 7.16 3.79 8.16 8.86 9.19 10.60 5.62 17.53%
P/EPS 68.00 9.97 -132.50 31.11 51.72 -10.08 27.04 85.03%
EY 1.47 10.03 -0.75 3.21 1.93 -9.92 3.70 -45.98%
DY 0.00 1.47 0.00 0.00 0.00 0.79 0.00 -
P/NAPS 0.42 0.51 0.51 0.60 0.65 0.56 0.40 3.30%

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