[BRDB] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -156.84%
YoY- -153.53%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 279,578 291,297 279,180 263,354 267,135 254,126 251,943 7.17%
PBT -10,285 10,861 8,303 3,410 48,395 50,672 48,244 -
Tax -17,967 -17,857 -20,470 -20,041 -2,754 -5,168 -6,743 92.08%
NP -28,252 -6,996 -12,167 -16,631 45,641 45,504 41,501 -
-
NP to SH -28,252 -6,996 -12,167 -16,631 29,261 29,124 25,121 -
-
Tax Rate - 164.41% 246.54% 587.71% 5.69% 10.20% 13.98% -
Total Cost 307,830 298,293 291,347 279,985 221,494 208,622 210,442 28.83%
-
Net Worth 1,119,857 952,400 953,448 1,081,672 1,141,926 952,268 951,466 11.46%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 4,765 4,765 4,765 4,765 7,145 7,145 11,910 -45.67%
Div Payout % 0.00% 0.00% 0.00% 0.00% 24.42% 24.53% 47.41% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 1,119,857 952,400 953,448 1,081,672 1,141,926 952,268 951,466 11.46%
NOSH 478,571 476,200 476,724 476,507 475,802 476,134 475,733 0.39%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -10.11% -2.40% -4.36% -6.32% 17.09% 17.91% 16.47% -
ROE -2.52% -0.73% -1.28% -1.54% 2.56% 3.06% 2.64% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 58.42 61.17 58.56 55.27 56.14 53.37 52.96 6.75%
EPS -5.90 -1.47 -2.55 -3.49 6.15 6.12 5.28 -
DPS 1.00 1.00 1.00 1.00 1.50 1.50 2.50 -45.68%
NAPS 2.34 2.00 2.00 2.27 2.40 2.00 2.00 11.02%
Adjusted Per Share Value based on latest NOSH - 476,507
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 57.18 59.58 57.10 53.86 54.64 51.98 51.53 7.17%
EPS -5.78 -1.43 -2.49 -3.40 5.98 5.96 5.14 -
DPS 0.97 0.97 0.97 0.97 1.46 1.46 2.44 -45.90%
NAPS 2.2905 1.948 1.9501 2.2124 2.3356 1.9477 1.9461 11.46%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.09 1.42 1.49 1.23 0.94 0.83 0.86 -
P/RPS 1.87 2.32 2.54 2.23 1.67 1.56 1.62 10.03%
P/EPS -18.46 -96.66 -58.38 -35.24 15.29 13.57 16.29 -
EY -5.42 -1.03 -1.71 -2.84 6.54 7.37 6.14 -
DY 0.92 0.70 0.67 0.81 1.60 1.81 2.91 -53.55%
P/NAPS 0.47 0.71 0.75 0.54 0.39 0.42 0.43 6.10%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 21/11/02 15/08/02 23/05/02 26/02/02 24/10/01 23/07/01 29/05/01 -
Price 1.19 1.40 1.50 1.27 0.96 1.12 0.87 -
P/RPS 2.04 2.29 2.56 2.30 1.71 2.10 1.64 15.64%
P/EPS -20.16 -95.29 -58.77 -36.39 15.61 18.31 16.48 -
EY -4.96 -1.05 -1.70 -2.75 6.41 5.46 6.07 -
DY 0.84 0.71 0.67 0.79 1.56 1.34 2.87 -55.88%
P/NAPS 0.51 0.70 0.75 0.56 0.40 0.56 0.44 10.33%

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