[BRDB] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 1234.9%
YoY- 181.24%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 104,240 90,283 67,934 128,344 69,798 75,247 77,845 21.46%
PBT 20,193 24,290 7,821 15,686 696 22,886 20,120 0.24%
Tax -8,529 -6,856 -669 33,092 -4,994 -1,457 -6,295 22.42%
NP 11,664 17,434 7,152 48,778 -4,298 21,429 13,825 -10.70%
-
NP to SH 11,664 17,434 7,152 48,778 -4,298 21,429 13,825 -10.70%
-
Tax Rate 42.24% 28.23% 8.55% -210.97% 717.53% 6.37% 31.29% -
Total Cost 92,576 72,849 60,782 79,566 74,096 53,818 64,020 27.84%
-
Net Worth 1,190,204 1,176,556 1,168,160 953,175 1,119,857 1,114,307 1,096,465 5.61%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 7,148 - - - -
Div Payout % - - - 14.66% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,190,204 1,176,556 1,168,160 953,175 1,119,857 1,114,307 1,096,465 5.61%
NOSH 476,081 476,338 476,800 476,587 478,571 476,200 476,724 -0.08%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 11.19% 19.31% 10.53% 38.01% -6.16% 28.48% 17.76% -
ROE 0.98% 1.48% 0.61% 5.12% -0.38% 1.92% 1.26% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 21.90 18.95 14.25 26.93 14.58 15.80 16.33 21.58%
EPS 2.45 3.66 1.50 10.24 -0.90 4.50 2.90 -10.62%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 2.50 2.47 2.45 2.00 2.34 2.34 2.30 5.71%
Adjusted Per Share Value based on latest NOSH - 476,587
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 21.32 18.47 13.89 26.25 14.28 15.39 15.92 21.47%
EPS 2.39 3.57 1.46 9.98 -0.88 4.38 2.83 -10.64%
DPS 0.00 0.00 0.00 1.46 0.00 0.00 0.00 -
NAPS 2.4344 2.4065 2.3893 1.9496 2.2905 2.2791 2.2426 5.61%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.86 1.43 1.03 1.18 1.09 1.42 1.49 -
P/RPS 8.49 7.54 7.23 4.38 7.47 8.99 9.12 -4.65%
P/EPS 75.92 39.07 68.67 11.53 -121.37 31.56 51.38 29.69%
EY 1.32 2.56 1.46 8.67 -0.82 3.17 1.95 -22.88%
DY 0.00 0.00 0.00 1.27 0.00 0.00 0.00 -
P/NAPS 0.74 0.58 0.42 0.59 0.47 0.61 0.65 9.02%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 25/08/03 13/05/03 28/02/03 21/11/02 15/08/02 23/05/02 -
Price 2.00 1.85 1.02 1.02 1.19 1.40 1.50 -
P/RPS 9.13 9.76 7.16 3.79 8.16 8.86 9.19 -0.43%
P/EPS 81.63 50.55 68.00 9.97 -132.50 31.11 51.72 35.52%
EY 1.23 1.98 1.47 10.03 -0.75 3.21 1.93 -25.92%
DY 0.00 0.00 0.00 1.47 0.00 0.00 0.00 -
P/NAPS 0.80 0.75 0.42 0.51 0.51 0.60 0.65 14.83%

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