[BRDB] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 70.4%
YoY- 362.87%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 190,993 169,550 126,559 150,432 114,982 102,144 126,509 31.63%
PBT 14,644 3,402 -991 11,499 5,616 -56,601 -9,801 -
Tax 10,249 -1,886 -7,227 -4,231 -2,265 2,218 -1,021 -
NP 24,893 1,516 -8,218 7,268 3,351 -54,383 -10,822 -
-
NP to SH 24,795 998 -9,368 6,017 3,531 -51,329 -9,210 -
-
Tax Rate -69.99% 55.44% - 36.79% 40.33% - - -
Total Cost 166,100 168,034 134,777 143,164 111,631 156,527 137,331 13.53%
-
Net Worth 1,404,154 1,372,666 1,374,290 1,389,640 1,388,541 1,295,046 1,207,321 10.60%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 35,500 - - - 4,726 - -
Div Payout % - 3,557.11% - - - 0.00% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 1,404,154 1,372,666 1,374,290 1,389,640 1,388,541 1,295,046 1,207,321 10.60%
NOSH 475,984 473,333 475,532 477,539 477,162 472,644 477,202 -0.17%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 13.03% 0.89% -6.49% 4.83% 2.91% -53.24% -8.55% -
ROE 1.77% 0.07% -0.68% 0.43% 0.25% -3.96% -0.76% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 40.13 35.82 26.61 31.50 24.10 21.61 26.51 31.87%
EPS 5.20 0.21 -1.97 1.26 0.74 -10.77 -1.93 -
DPS 0.00 7.50 0.00 0.00 0.00 1.00 0.00 -
NAPS 2.95 2.90 2.89 2.91 2.91 2.74 2.53 10.79%
Adjusted Per Share Value based on latest NOSH - 477,539
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 39.06 34.68 25.89 30.77 23.52 20.89 25.88 31.60%
EPS 5.07 0.20 -1.92 1.23 0.72 -10.50 -1.88 -
DPS 0.00 7.26 0.00 0.00 0.00 0.97 0.00 -
NAPS 2.872 2.8076 2.8109 2.8423 2.84 2.6488 2.4694 10.60%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.92 1.38 1.04 1.26 1.21 0.87 1.20 -
P/RPS 4.78 3.85 3.91 4.00 5.02 4.03 4.53 3.64%
P/EPS 36.86 654.51 -52.79 100.00 163.51 -8.01 -62.18 -
EY 2.71 0.15 -1.89 1.00 0.61 -12.48 -1.61 -
DY 0.00 5.43 0.00 0.00 0.00 1.15 0.00 -
P/NAPS 0.65 0.48 0.36 0.43 0.42 0.32 0.47 24.15%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 26/02/07 17/11/06 28/08/06 26/05/06 24/02/06 22/11/05 -
Price 2.45 1.87 1.10 1.08 1.24 1.03 0.87 -
P/RPS 6.11 5.22 4.13 3.43 5.15 4.77 3.28 51.45%
P/EPS 47.03 886.91 -55.84 85.71 167.57 -9.48 -45.08 -
EY 2.13 0.11 -1.79 1.17 0.60 -10.54 -2.22 -
DY 0.00 4.01 0.00 0.00 0.00 0.97 0.00 -
P/NAPS 0.83 0.64 0.38 0.37 0.43 0.38 0.34 81.39%

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