[BRDB] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -77.48%
YoY- -74.46%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 108,073 93,506 119,994 89,382 122,035 94,340 76,170 26.29%
PBT -538 2,803 12,621 12,104 25,057 21,597 9,660 -
Tax -1,704 -7,126 -6,425 -9,125 -11,828 -6,670 -3,490 -38.02%
NP -2,242 -4,323 6,196 2,979 13,229 14,927 6,170 -
-
NP to SH -2,289 -4,323 6,196 2,979 13,229 14,927 6,170 -
-
Tax Rate - 254.23% 50.91% 75.39% 47.20% 30.88% 36.13% -
Total Cost 110,315 97,829 113,798 86,403 108,806 79,413 70,000 35.46%
-
Net Worth 1,216,031 1,220,891 1,227,063 1,215,242 1,218,210 1,211,328 1,198,235 0.98%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 14,268 - - - 9,547 -
Div Payout % - - 230.28% - - - 154.74% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 1,216,031 1,220,891 1,227,063 1,215,242 1,218,210 1,211,328 1,198,235 0.98%
NOSH 476,875 475,054 475,606 472,857 475,863 476,900 477,384 -0.07%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -2.07% -4.62% 5.16% 3.33% 10.84% 15.82% 8.10% -
ROE -0.19% -0.35% 0.50% 0.25% 1.09% 1.23% 0.51% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 22.66 19.68 25.23 18.90 25.64 19.78 15.96 26.35%
EPS -0.48 -0.91 1.30 0.63 2.78 3.13 1.30 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.00 -
NAPS 2.55 2.57 2.58 2.57 2.56 2.54 2.51 1.06%
Adjusted Per Share Value based on latest NOSH - 472,857
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 22.10 19.13 24.54 18.28 24.96 19.30 15.58 26.27%
EPS -0.47 -0.88 1.27 0.61 2.71 3.05 1.26 -
DPS 0.00 0.00 2.92 0.00 0.00 0.00 1.95 -
NAPS 2.4872 2.4971 2.5098 2.4856 2.4917 2.4776 2.4508 0.98%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.50 1.98 1.95 1.85 2.18 2.58 2.15 -
P/RPS 6.62 10.06 7.73 9.79 8.50 13.04 13.47 -37.75%
P/EPS -312.50 -217.58 149.68 293.65 78.42 82.43 166.35 -
EY -0.32 -0.46 0.67 0.34 1.28 1.21 0.60 -
DY 0.00 0.00 1.54 0.00 0.00 0.00 0.93 -
P/NAPS 0.59 0.77 0.76 0.72 0.85 1.02 0.86 -22.23%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 24/05/05 25/02/05 26/11/04 20/08/04 24/05/04 26/02/04 -
Price 1.52 1.85 2.06 2.09 1.97 2.14 2.31 -
P/RPS 6.71 9.40 8.16 11.06 7.68 10.82 14.48 -40.14%
P/EPS -316.67 -203.30 158.13 331.75 70.86 68.37 178.73 -
EY -0.32 -0.49 0.63 0.30 1.41 1.46 0.56 -
DY 0.00 0.00 1.46 0.00 0.00 0.00 0.87 -
P/NAPS 0.60 0.72 0.80 0.81 0.77 0.84 0.92 -24.81%

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