[BRDB] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -69.13%
YoY- 27.19%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 258,283 150,637 176,671 145,395 190,993 169,550 126,559 60.82%
PBT 32,202 25,575 23,310 8,508 14,644 3,402 -991 -
Tax -2,482 -1,732 -6,382 -3,442 10,249 -1,886 -7,227 -50.92%
NP 29,720 23,843 16,928 5,066 24,893 1,516 -8,218 -
-
NP to SH 31,155 21,683 15,414 7,653 24,795 998 -9,368 -
-
Tax Rate 7.71% 6.77% 27.38% 40.46% -69.99% 55.44% - -
Total Cost 228,563 126,794 159,743 140,329 166,100 168,034 134,777 42.16%
-
Net Worth 1,519,405 1,420,682 1,398,677 1,390,394 1,404,154 1,372,666 1,374,290 6.91%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 35,755 - - - 35,500 - -
Div Payout % - 164.90% - - - 3,557.11% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 1,519,405 1,420,682 1,398,677 1,390,394 1,404,154 1,372,666 1,374,290 6.91%
NOSH 479,307 476,739 475,740 477,798 475,984 473,333 475,532 0.52%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 11.51% 15.83% 9.58% 3.48% 13.03% 0.89% -6.49% -
ROE 2.05% 1.53% 1.10% 0.55% 1.77% 0.07% -0.68% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 53.89 31.60 37.14 30.43 40.13 35.82 26.61 60.00%
EPS 6.50 4.60 3.24 1.60 5.20 0.21 -1.97 -
DPS 0.00 7.50 0.00 0.00 0.00 7.50 0.00 -
NAPS 3.17 2.98 2.94 2.91 2.95 2.90 2.89 6.35%
Adjusted Per Share Value based on latest NOSH - 477,798
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 52.83 30.81 36.14 29.74 39.06 34.68 25.89 60.80%
EPS 6.37 4.43 3.15 1.57 5.07 0.20 -1.92 -
DPS 0.00 7.31 0.00 0.00 0.00 7.26 0.00 -
NAPS 3.1077 2.9058 2.8608 2.8438 2.872 2.8076 2.8109 6.91%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.02 3.18 2.78 3.56 1.92 1.38 1.04 -
P/RPS 3.75 10.06 7.49 11.70 4.78 3.85 3.91 -2.74%
P/EPS 31.08 69.92 85.80 222.26 36.86 654.51 -52.79 -
EY 3.22 1.43 1.17 0.45 2.71 0.15 -1.89 -
DY 0.00 2.36 0.00 0.00 0.00 5.43 0.00 -
P/NAPS 0.64 1.07 0.95 1.22 0.65 0.48 0.36 46.70%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 23/05/08 19/02/08 26/11/07 24/08/07 25/05/07 26/02/07 17/11/06 -
Price 2.13 2.06 3.24 3.18 2.45 1.87 1.10 -
P/RPS 3.95 6.52 8.72 10.45 6.11 5.22 4.13 -2.92%
P/EPS 32.77 45.29 100.00 198.54 47.03 886.91 -55.84 -
EY 3.05 2.21 1.00 0.50 2.13 0.11 -1.79 -
DY 0.00 3.64 0.00 0.00 0.00 4.01 0.00 -
P/NAPS 0.67 0.69 1.10 1.09 0.83 0.64 0.38 45.89%

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