[BRDB] QoQ Quarter Result on 31-Dec-2007 [#4]

Announcement Date
19-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 40.67%
YoY- 2072.65%
Quarter Report
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 242,698 208,105 258,283 150,637 176,671 145,395 190,993 17.26%
PBT 28,503 18,214 32,202 25,575 23,310 8,508 14,644 55.70%
Tax -12,607 -4,916 -2,482 -1,732 -6,382 -3,442 10,249 -
NP 15,896 13,298 29,720 23,843 16,928 5,066 24,893 -25.78%
-
NP to SH 17,010 15,000 31,155 21,683 15,414 7,653 24,795 -22.16%
-
Tax Rate 44.23% 26.99% 7.71% 6.77% 27.38% 40.46% -69.99% -
Total Cost 226,802 194,807 228,563 126,794 159,743 140,329 166,100 23.00%
-
Net Worth 1,445,850 1,413,617 1,519,405 1,420,682 1,398,677 1,390,394 1,404,154 1.96%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 35,755 - - - -
Div Payout % - - - 164.90% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 1,445,850 1,413,617 1,519,405 1,420,682 1,398,677 1,390,394 1,404,154 1.96%
NOSH 472,500 471,205 479,307 476,739 475,740 477,798 475,984 -0.48%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.55% 6.39% 11.51% 15.83% 9.58% 3.48% 13.03% -
ROE 1.18% 1.06% 2.05% 1.53% 1.10% 0.55% 1.77% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 51.36 44.16 53.89 31.60 37.14 30.43 40.13 17.82%
EPS 3.60 3.10 6.50 4.60 3.24 1.60 5.20 -21.68%
DPS 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 3.06 3.00 3.17 2.98 2.94 2.91 2.95 2.46%
Adjusted Per Share Value based on latest NOSH - 476,739
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 49.64 42.56 52.83 30.81 36.14 29.74 39.06 17.27%
EPS 3.48 3.07 6.37 4.43 3.15 1.57 5.07 -22.13%
DPS 0.00 0.00 0.00 7.31 0.00 0.00 0.00 -
NAPS 2.9573 2.8913 3.1077 2.9058 2.8608 2.8438 2.872 1.96%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.39 1.69 2.02 3.18 2.78 3.56 1.92 -
P/RPS 2.71 3.83 3.75 10.06 7.49 11.70 4.78 -31.42%
P/EPS 38.61 53.09 31.08 69.92 85.80 222.26 36.86 3.13%
EY 2.59 1.88 3.22 1.43 1.17 0.45 2.71 -2.96%
DY 0.00 0.00 0.00 2.36 0.00 0.00 0.00 -
P/NAPS 0.45 0.56 0.64 1.07 0.95 1.22 0.65 -21.68%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 22/08/08 23/05/08 19/02/08 26/11/07 24/08/07 25/05/07 -
Price 1.12 1.51 2.13 2.06 3.24 3.18 2.45 -
P/RPS 2.18 3.42 3.95 6.52 8.72 10.45 6.11 -49.60%
P/EPS 31.11 47.43 32.77 45.29 100.00 198.54 47.03 -24.02%
EY 3.21 2.11 3.05 2.21 1.00 0.50 2.13 31.34%
DY 0.00 0.00 0.00 3.64 0.00 0.00 0.00 -
P/NAPS 0.37 0.50 0.67 0.69 1.10 1.09 0.83 -41.55%

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