[BRDB] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 47.05%
YoY- -117.3%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 114,982 102,144 126,509 108,073 93,506 119,994 89,382 18.30%
PBT 5,616 -56,601 -9,801 -538 2,803 12,621 12,104 -40.09%
Tax -2,265 2,218 -1,021 -1,704 -7,126 -6,425 -9,125 -60.53%
NP 3,351 -54,383 -10,822 -2,242 -4,323 6,196 2,979 8.16%
-
NP to SH 3,531 -51,329 -9,210 -2,289 -4,323 6,196 2,979 12.01%
-
Tax Rate 40.33% - - - 254.23% 50.91% 75.39% -
Total Cost 111,631 156,527 137,331 110,315 97,829 113,798 86,403 18.64%
-
Net Worth 1,388,541 1,295,046 1,207,321 1,216,031 1,220,891 1,227,063 1,215,242 9.30%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 4,726 - - - 14,268 - -
Div Payout % - 0.00% - - - 230.28% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 1,388,541 1,295,046 1,207,321 1,216,031 1,220,891 1,227,063 1,215,242 9.30%
NOSH 477,162 472,644 477,202 476,875 475,054 475,606 472,857 0.60%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 2.91% -53.24% -8.55% -2.07% -4.62% 5.16% 3.33% -
ROE 0.25% -3.96% -0.76% -0.19% -0.35% 0.50% 0.25% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 24.10 21.61 26.51 22.66 19.68 25.23 18.90 17.60%
EPS 0.74 -10.77 -1.93 -0.48 -0.91 1.30 0.63 11.33%
DPS 0.00 1.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.91 2.74 2.53 2.55 2.57 2.58 2.57 8.64%
Adjusted Per Share Value based on latest NOSH - 476,875
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 23.52 20.89 25.88 22.10 19.13 24.54 18.28 18.31%
EPS 0.72 -10.50 -1.88 -0.47 -0.88 1.27 0.61 11.69%
DPS 0.00 0.97 0.00 0.00 0.00 2.92 0.00 -
NAPS 2.84 2.6488 2.4694 2.4872 2.4971 2.5098 2.4856 9.30%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.21 0.87 1.20 1.50 1.98 1.95 1.85 -
P/RPS 5.02 4.03 4.53 6.62 10.06 7.73 9.79 -35.96%
P/EPS 163.51 -8.01 -62.18 -312.50 -217.58 149.68 293.65 -32.34%
EY 0.61 -12.48 -1.61 -0.32 -0.46 0.67 0.34 47.70%
DY 0.00 1.15 0.00 0.00 0.00 1.54 0.00 -
P/NAPS 0.42 0.32 0.47 0.59 0.77 0.76 0.72 -30.20%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 24/02/06 22/11/05 30/08/05 24/05/05 25/02/05 26/11/04 -
Price 1.24 1.03 0.87 1.52 1.85 2.06 2.09 -
P/RPS 5.15 4.77 3.28 6.71 9.40 8.16 11.06 -39.95%
P/EPS 167.57 -9.48 -45.08 -316.67 -203.30 158.13 331.75 -36.60%
EY 0.60 -10.54 -2.22 -0.32 -0.49 0.63 0.30 58.80%
DY 0.00 0.97 0.00 0.00 0.00 1.46 0.00 -
P/NAPS 0.43 0.38 0.34 0.60 0.72 0.80 0.81 -34.46%

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