[BRDB] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -302.36%
YoY- -409.16%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 150,432 114,982 102,144 126,509 108,073 93,506 119,994 16.31%
PBT 11,499 5,616 -56,601 -9,801 -538 2,803 12,621 -6.03%
Tax -4,231 -2,265 2,218 -1,021 -1,704 -7,126 -6,425 -24.36%
NP 7,268 3,351 -54,383 -10,822 -2,242 -4,323 6,196 11.25%
-
NP to SH 6,017 3,531 -51,329 -9,210 -2,289 -4,323 6,196 -1.94%
-
Tax Rate 36.79% 40.33% - - - 254.23% 50.91% -
Total Cost 143,164 111,631 156,527 137,331 110,315 97,829 113,798 16.58%
-
Net Worth 1,389,640 1,388,541 1,295,046 1,207,321 1,216,031 1,220,891 1,227,063 8.67%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 4,726 - - - 14,268 -
Div Payout % - - 0.00% - - - 230.28% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 1,389,640 1,388,541 1,295,046 1,207,321 1,216,031 1,220,891 1,227,063 8.67%
NOSH 477,539 477,162 472,644 477,202 476,875 475,054 475,606 0.27%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 4.83% 2.91% -53.24% -8.55% -2.07% -4.62% 5.16% -
ROE 0.43% 0.25% -3.96% -0.76% -0.19% -0.35% 0.50% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 31.50 24.10 21.61 26.51 22.66 19.68 25.23 15.99%
EPS 1.26 0.74 -10.77 -1.93 -0.48 -0.91 1.30 -2.06%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 3.00 -
NAPS 2.91 2.91 2.74 2.53 2.55 2.57 2.58 8.37%
Adjusted Per Share Value based on latest NOSH - 477,202
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 30.77 23.52 20.89 25.88 22.10 19.13 24.54 16.32%
EPS 1.23 0.72 -10.50 -1.88 -0.47 -0.88 1.27 -2.11%
DPS 0.00 0.00 0.97 0.00 0.00 0.00 2.92 -
NAPS 2.8423 2.84 2.6488 2.4694 2.4872 2.4971 2.5098 8.67%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.26 1.21 0.87 1.20 1.50 1.98 1.95 -
P/RPS 4.00 5.02 4.03 4.53 6.62 10.06 7.73 -35.62%
P/EPS 100.00 163.51 -8.01 -62.18 -312.50 -217.58 149.68 -23.63%
EY 1.00 0.61 -12.48 -1.61 -0.32 -0.46 0.67 30.69%
DY 0.00 0.00 1.15 0.00 0.00 0.00 1.54 -
P/NAPS 0.43 0.42 0.32 0.47 0.59 0.77 0.76 -31.66%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 26/05/06 24/02/06 22/11/05 30/08/05 24/05/05 25/02/05 -
Price 1.08 1.24 1.03 0.87 1.52 1.85 2.06 -
P/RPS 3.43 5.15 4.77 3.28 6.71 9.40 8.16 -43.97%
P/EPS 85.71 167.57 -9.48 -45.08 -316.67 -203.30 158.13 -33.59%
EY 1.17 0.60 -10.54 -2.22 -0.32 -0.49 0.63 51.25%
DY 0.00 0.00 0.97 0.00 0.00 0.00 1.46 -
P/NAPS 0.37 0.43 0.38 0.34 0.60 0.72 0.80 -40.27%

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