[BDB] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -157.48%
YoY- -172.84%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 66,820 52,796 37,840 32,697 33,710 37,891 35,275 53.03%
PBT 6,178 5,624 2,071 -716 1,227 3,736 3,655 41.85%
Tax -723 -1,809 -507 200 -343 -789 -757 -3.01%
NP 5,455 3,815 1,564 -516 884 2,947 2,898 52.39%
-
NP to SH 5,454 3,811 1,565 -507 882 2,948 2,898 52.37%
-
Tax Rate 11.70% 32.17% 24.48% - 27.95% 21.12% 20.71% -
Total Cost 61,365 48,981 36,276 33,213 32,826 34,944 32,377 53.09%
-
Net Worth 181,766 179,341 167,511 165,709 176,399 177,407 165,976 6.23%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 181,766 179,341 167,511 165,709 176,399 177,407 165,976 6.23%
NOSH 66,096 65,934 65,949 65,757 65,820 65,950 65,863 0.23%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 8.16% 7.23% 4.13% -1.58% 2.62% 7.78% 8.22% -
ROE 3.00% 2.13% 0.93% -0.31% 0.50% 1.66% 1.75% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 101.09 80.07 57.38 49.72 51.21 57.45 53.56 52.66%
EPS 8.25 5.78 2.37 -1.98 1.34 4.47 4.40 51.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.75 2.72 2.54 2.52 2.68 2.69 2.52 5.99%
Adjusted Per Share Value based on latest NOSH - 65,757
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 21.99 17.38 12.45 10.76 11.09 12.47 11.61 53.02%
EPS 1.79 1.25 0.52 -0.17 0.29 0.97 0.95 52.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5982 0.5902 0.5513 0.5454 0.5805 0.5839 0.5462 6.24%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.15 1.00 1.00 0.90 0.84 0.86 0.82 -
P/RPS 1.14 1.25 1.74 1.81 1.64 1.50 1.53 -17.79%
P/EPS 13.94 17.30 42.14 -116.73 62.69 19.24 18.64 -17.59%
EY 7.18 5.78 2.37 -0.86 1.60 5.20 5.37 21.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.37 0.39 0.36 0.31 0.32 0.33 17.42%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 27/08/07 28/05/07 26/02/07 30/11/06 30/08/06 30/05/06 -
Price 1.05 1.18 0.98 1.04 0.86 0.86 0.83 -
P/RPS 1.04 1.47 1.71 2.09 1.68 1.50 1.55 -23.33%
P/EPS 12.72 20.42 41.30 -134.89 64.18 19.24 18.86 -23.07%
EY 7.86 4.90 2.42 -0.74 1.56 5.20 5.30 30.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.43 0.39 0.41 0.32 0.32 0.33 9.85%

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