[BRDB] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 11.7%
YoY- -427.95%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 561,523 494,117 494,067 451,708 430,232 448,082 410,955 23.06%
PBT 19,526 -40,477 -49,287 -61,324 -64,137 5,085 26,990 -19.36%
Tax -15,609 -11,505 -5,299 -2,772 -7,633 -16,276 -24,380 -25.65%
NP 3,917 -51,982 -54,586 -64,096 -71,770 -11,191 2,610 30.98%
-
NP to SH 1,178 -51,149 -50,991 -59,297 -67,151 -9,626 2,563 -40.35%
-
Tax Rate 79.94% - - - - 320.08% 90.33% -
Total Cost 557,606 546,099 548,653 515,804 502,002 459,273 408,345 23.01%
-
Net Worth 1,372,666 1,374,290 1,389,640 1,388,541 1,295,046 1,207,321 1,216,031 8.38%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 35,500 4,726 4,726 4,726 4,726 14,268 14,268 83.31%
Div Payout % 3,013.58% 0.00% 0.00% 0.00% 0.00% 0.00% 556.70% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 1,372,666 1,374,290 1,389,640 1,388,541 1,295,046 1,207,321 1,216,031 8.38%
NOSH 473,333 475,532 477,539 477,162 472,644 477,202 476,875 -0.49%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 0.70% -10.52% -11.05% -14.19% -16.68% -2.50% 0.64% -
ROE 0.09% -3.72% -3.67% -4.27% -5.19% -0.80% 0.21% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 118.63 103.91 103.46 94.67 91.03 93.90 86.18 23.67%
EPS 0.25 -10.76 -10.68 -12.43 -14.21 -2.02 0.54 -40.07%
DPS 7.50 1.00 1.00 1.00 1.00 3.00 3.00 83.89%
NAPS 2.90 2.89 2.91 2.91 2.74 2.53 2.55 8.92%
Adjusted Per Share Value based on latest NOSH - 477,162
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 114.85 101.06 101.05 92.39 88.00 91.65 84.05 23.06%
EPS 0.24 -10.46 -10.43 -12.13 -13.73 -1.97 0.52 -40.19%
DPS 7.26 0.97 0.97 0.97 0.97 2.92 2.92 83.22%
NAPS 2.8076 2.8109 2.8423 2.84 2.6488 2.4694 2.4872 8.38%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.38 1.04 1.26 1.21 0.87 1.20 1.50 -
P/RPS 1.16 1.00 1.22 1.28 0.96 1.28 1.74 -23.62%
P/EPS 554.50 -9.67 -11.80 -9.74 -6.12 -59.49 279.09 57.84%
EY 0.18 -10.34 -8.47 -10.27 -16.33 -1.68 0.36 -36.92%
DY 5.43 0.96 0.79 0.83 1.15 2.50 2.00 94.26%
P/NAPS 0.48 0.36 0.43 0.42 0.32 0.47 0.59 -12.81%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 17/11/06 28/08/06 26/05/06 24/02/06 22/11/05 30/08/05 -
Price 1.87 1.10 1.08 1.24 1.03 0.87 1.52 -
P/RPS 1.58 1.06 1.04 1.31 1.13 0.93 1.76 -6.92%
P/EPS 751.39 -10.23 -10.11 -9.98 -7.25 -43.13 282.81 91.48%
EY 0.13 -9.78 -9.89 -10.02 -13.79 -2.32 0.35 -48.23%
DY 4.01 0.91 0.93 0.81 0.97 3.45 1.97 60.40%
P/NAPS 0.64 0.38 0.37 0.43 0.38 0.34 0.60 4.38%

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