[BRDB] QoQ TTM Result on 31-Dec-2006 [#4]

Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 102.3%
YoY- 101.75%
Quarter Report
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 682,609 632,497 637,534 561,523 494,117 494,067 451,708 31.65%
PBT 49,864 25,563 28,554 19,526 -40,477 -49,287 -61,324 -
Tax -1,461 -2,306 -3,095 -15,609 -11,505 -5,299 -2,772 -34.72%
NP 48,403 23,257 25,459 3,917 -51,982 -54,586 -64,096 -
-
NP to SH 48,860 24,078 22,442 1,178 -51,149 -50,991 -59,297 -
-
Tax Rate 2.93% 9.02% 10.84% 79.94% - - - -
Total Cost 634,206 609,240 612,075 557,606 546,099 548,653 515,804 14.75%
-
Net Worth 1,398,677 1,390,394 1,404,154 1,372,666 1,374,290 1,389,640 1,388,541 0.48%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 35,500 35,500 35,500 35,500 4,726 4,726 4,726 283.08%
Div Payout % 72.66% 147.44% 158.19% 3,013.58% 0.00% 0.00% 0.00% -
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 1,398,677 1,390,394 1,404,154 1,372,666 1,374,290 1,389,640 1,388,541 0.48%
NOSH 475,740 477,798 475,984 473,333 475,532 477,539 477,162 -0.19%
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 7.09% 3.68% 3.99% 0.70% -10.52% -11.05% -14.19% -
ROE 3.49% 1.73% 1.60% 0.09% -3.72% -3.67% -4.27% -
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 143.48 132.38 133.94 118.63 103.91 103.46 94.67 31.90%
EPS 10.27 5.04 4.71 0.25 -10.76 -10.68 -12.43 -
DPS 7.50 7.50 7.50 7.50 1.00 1.00 1.00 282.68%
NAPS 2.94 2.91 2.95 2.90 2.89 2.91 2.91 0.68%
Adjusted Per Share Value based on latest NOSH - 473,333
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 139.62 129.37 130.40 114.85 101.06 101.05 92.39 31.65%
EPS 9.99 4.92 4.59 0.24 -10.46 -10.43 -12.13 -
DPS 7.26 7.26 7.26 7.26 0.97 0.97 0.97 282.15%
NAPS 2.8608 2.8438 2.872 2.8076 2.8109 2.8423 2.84 0.48%
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 2.78 3.56 1.92 1.38 1.04 1.26 1.21 -
P/RPS 1.94 2.69 1.43 1.16 1.00 1.22 1.28 31.91%
P/EPS 27.07 70.64 40.72 554.50 -9.67 -11.80 -9.74 -
EY 3.69 1.42 2.46 0.18 -10.34 -8.47 -10.27 -
DY 2.70 2.11 3.91 5.43 0.96 0.79 0.83 119.38%
P/NAPS 0.95 1.22 0.65 0.48 0.36 0.43 0.42 72.22%
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 24/08/07 25/05/07 26/02/07 17/11/06 28/08/06 26/05/06 -
Price 3.24 3.18 2.45 1.87 1.10 1.08 1.24 -
P/RPS 2.26 2.40 1.83 1.58 1.06 1.04 1.31 43.79%
P/EPS 31.55 63.10 51.96 751.39 -10.23 -10.11 -9.98 -
EY 3.17 1.58 1.92 0.13 -9.78 -9.89 -10.02 -
DY 2.31 2.36 3.06 4.01 0.91 0.93 0.81 100.97%
P/NAPS 1.10 1.09 0.83 0.64 0.38 0.37 0.43 86.93%

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