[BRDB] YoY Annualized 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- -146.32%
YoY- -128.96%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 1,033,132 763,972 459,928 374,024 377,360 271,736 311,380 22.10%
PBT 128,808 58,576 22,464 11,212 86,388 31,284 80,480 8.14%
Tax -9,928 40,996 -9,060 -28,504 -26,680 -2,676 -25,180 -14.35%
NP 118,880 99,572 13,404 -17,292 59,708 28,608 55,300 13.59%
-
NP to SH 124,620 99,180 14,124 -17,292 59,708 28,608 55,300 14.48%
-
Tax Rate 7.71% -69.99% 40.33% 254.23% 30.88% 8.55% 31.29% -
Total Cost 914,252 664,400 446,524 391,316 317,652 243,128 256,080 23.60%
-
Net Worth 1,519,405 1,404,154 1,388,541 1,220,891 1,211,328 1,168,160 1,096,465 5.58%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 1,519,405 1,404,154 1,388,541 1,220,891 1,211,328 1,168,160 1,096,465 5.58%
NOSH 479,307 475,984 477,162 475,054 476,900 476,800 476,724 0.09%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 11.51% 13.03% 2.91% -4.62% 15.82% 10.53% 17.76% -
ROE 8.20% 7.06% 1.02% -1.42% 4.93% 2.45% 5.04% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 215.55 160.50 96.39 78.73 79.13 56.99 65.32 21.99%
EPS 26.00 20.80 2.96 -3.64 12.52 6.00 11.60 14.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.17 2.95 2.91 2.57 2.54 2.45 2.30 5.48%
Adjusted Per Share Value based on latest NOSH - 475,054
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 211.31 156.26 94.07 76.50 77.18 55.58 63.69 22.10%
EPS 25.49 20.29 2.89 -3.54 12.21 5.85 11.31 14.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1077 2.872 2.84 2.4971 2.4776 2.3893 2.2426 5.58%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 2.02 1.92 1.21 1.98 2.58 1.03 1.49 -
P/RPS 0.94 1.20 1.26 2.51 3.26 1.81 2.28 -13.71%
P/EPS 7.77 9.21 40.88 -54.40 20.61 17.17 12.84 -8.02%
EY 12.87 10.85 2.45 -1.84 4.85 5.83 7.79 8.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.65 0.42 0.77 1.02 0.42 0.65 -0.25%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 23/05/08 25/05/07 26/05/06 24/05/05 24/05/04 13/05/03 23/05/02 -
Price 2.13 2.45 1.24 1.85 2.14 1.02 1.50 -
P/RPS 0.99 1.53 1.29 2.35 2.70 1.79 2.30 -13.09%
P/EPS 8.19 11.76 41.89 -50.82 17.09 17.00 12.93 -7.32%
EY 12.21 8.50 2.39 -1.97 5.85 5.88 7.73 7.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.83 0.43 0.72 0.84 0.42 0.65 0.50%

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