[BRDB] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -255.69%
YoY- -1.72%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 145,395 190,993 169,550 126,559 150,432 114,982 102,144 26.62%
PBT 8,508 14,644 3,402 -991 11,499 5,616 -56,601 -
Tax -3,442 10,249 -1,886 -7,227 -4,231 -2,265 2,218 -
NP 5,066 24,893 1,516 -8,218 7,268 3,351 -54,383 -
-
NP to SH 7,653 24,795 998 -9,368 6,017 3,531 -51,329 -
-
Tax Rate 40.46% -69.99% 55.44% - 36.79% 40.33% - -
Total Cost 140,329 166,100 168,034 134,777 143,164 111,631 156,527 -7.04%
-
Net Worth 1,390,394 1,404,154 1,372,666 1,374,290 1,389,640 1,388,541 1,295,046 4.86%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 35,500 - - - 4,726 -
Div Payout % - - 3,557.11% - - - 0.00% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 1,390,394 1,404,154 1,372,666 1,374,290 1,389,640 1,388,541 1,295,046 4.86%
NOSH 477,798 475,984 473,333 475,532 477,539 477,162 472,644 0.72%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 3.48% 13.03% 0.89% -6.49% 4.83% 2.91% -53.24% -
ROE 0.55% 1.77% 0.07% -0.68% 0.43% 0.25% -3.96% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 30.43 40.13 35.82 26.61 31.50 24.10 21.61 25.71%
EPS 1.60 5.20 0.21 -1.97 1.26 0.74 -10.77 -
DPS 0.00 0.00 7.50 0.00 0.00 0.00 1.00 -
NAPS 2.91 2.95 2.90 2.89 2.91 2.91 2.74 4.10%
Adjusted Per Share Value based on latest NOSH - 475,532
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 29.74 39.06 34.68 25.89 30.77 23.52 20.89 26.63%
EPS 1.57 5.07 0.20 -1.92 1.23 0.72 -10.50 -
DPS 0.00 0.00 7.26 0.00 0.00 0.00 0.97 -
NAPS 2.8438 2.872 2.8076 2.8109 2.8423 2.84 2.6488 4.86%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.56 1.92 1.38 1.04 1.26 1.21 0.87 -
P/RPS 11.70 4.78 3.85 3.91 4.00 5.02 4.03 103.90%
P/EPS 222.26 36.86 654.51 -52.79 100.00 163.51 -8.01 -
EY 0.45 2.71 0.15 -1.89 1.00 0.61 -12.48 -
DY 0.00 0.00 5.43 0.00 0.00 0.00 1.15 -
P/NAPS 1.22 0.65 0.48 0.36 0.43 0.42 0.32 144.64%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 25/05/07 26/02/07 17/11/06 28/08/06 26/05/06 24/02/06 -
Price 3.18 2.45 1.87 1.10 1.08 1.24 1.03 -
P/RPS 10.45 6.11 5.22 4.13 3.43 5.15 4.77 68.92%
P/EPS 198.54 47.03 886.91 -55.84 85.71 167.57 -9.48 -
EY 0.50 2.13 0.11 -1.79 1.17 0.60 -10.54 -
DY 0.00 0.00 4.01 0.00 0.00 0.00 0.97 -
P/NAPS 1.09 0.83 0.64 0.38 0.37 0.43 0.38 102.27%

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