[BRDB] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -169.77%
YoY- -128.96%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 102,144 126,509 108,073 93,506 119,994 89,382 122,035 -11.15%
PBT -56,601 -9,801 -538 2,803 12,621 12,104 25,057 -
Tax 2,218 -1,021 -1,704 -7,126 -6,425 -9,125 -11,828 -
NP -54,383 -10,822 -2,242 -4,323 6,196 2,979 13,229 -
-
NP to SH -51,329 -9,210 -2,289 -4,323 6,196 2,979 13,229 -
-
Tax Rate - - - 254.23% 50.91% 75.39% 47.20% -
Total Cost 156,527 137,331 110,315 97,829 113,798 86,403 108,806 27.35%
-
Net Worth 1,295,046 1,207,321 1,216,031 1,220,891 1,227,063 1,215,242 1,218,210 4.15%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 4,726 - - - 14,268 - - -
Div Payout % 0.00% - - - 230.28% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 1,295,046 1,207,321 1,216,031 1,220,891 1,227,063 1,215,242 1,218,210 4.15%
NOSH 472,644 477,202 476,875 475,054 475,606 472,857 475,863 -0.45%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -53.24% -8.55% -2.07% -4.62% 5.16% 3.33% 10.84% -
ROE -3.96% -0.76% -0.19% -0.35% 0.50% 0.25% 1.09% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 21.61 26.51 22.66 19.68 25.23 18.90 25.64 -10.74%
EPS -10.77 -1.93 -0.48 -0.91 1.30 0.63 2.78 -
DPS 1.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.74 2.53 2.55 2.57 2.58 2.57 2.56 4.62%
Adjusted Per Share Value based on latest NOSH - 475,054
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 20.89 25.88 22.10 19.13 24.54 18.28 24.96 -11.16%
EPS -10.50 -1.88 -0.47 -0.88 1.27 0.61 2.71 -
DPS 0.97 0.00 0.00 0.00 2.92 0.00 0.00 -
NAPS 2.6488 2.4694 2.4872 2.4971 2.5098 2.4856 2.4917 4.14%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.87 1.20 1.50 1.98 1.95 1.85 2.18 -
P/RPS 4.03 4.53 6.62 10.06 7.73 9.79 8.50 -39.11%
P/EPS -8.01 -62.18 -312.50 -217.58 149.68 293.65 78.42 -
EY -12.48 -1.61 -0.32 -0.46 0.67 0.34 1.28 -
DY 1.15 0.00 0.00 0.00 1.54 0.00 0.00 -
P/NAPS 0.32 0.47 0.59 0.77 0.76 0.72 0.85 -47.76%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 22/11/05 30/08/05 24/05/05 25/02/05 26/11/04 20/08/04 -
Price 1.03 0.87 1.52 1.85 2.06 2.09 1.97 -
P/RPS 4.77 3.28 6.71 9.40 8.16 11.06 7.68 -27.14%
P/EPS -9.48 -45.08 -316.67 -203.30 158.13 331.75 70.86 -
EY -10.54 -2.22 -0.32 -0.49 0.63 0.30 1.41 -
DY 0.97 0.00 0.00 0.00 1.46 0.00 0.00 -
P/NAPS 0.38 0.34 0.60 0.72 0.80 0.81 0.77 -37.47%

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