[BRDB] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
13-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -91.36%
YoY- -48.27%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 114,982 93,506 94,340 67,934 77,845 62,618 64,250 10.18%
PBT 5,616 2,803 21,597 7,821 20,120 15,227 23,172 -21.03%
Tax -2,265 -7,126 -6,670 -669 -6,295 -3,507 -5,504 -13.74%
NP 3,351 -4,323 14,927 7,152 13,825 11,720 17,668 -24.19%
-
NP to SH 3,531 -4,323 14,927 7,152 13,825 11,720 17,668 -23.52%
-
Tax Rate 40.33% 254.23% 30.88% 8.55% 31.29% 23.03% 23.75% -
Total Cost 111,631 97,829 79,413 60,782 64,020 50,898 46,582 15.67%
-
Net Worth 1,388,541 1,220,891 1,211,328 1,168,160 1,096,465 951,466 1,090,558 4.10%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 1,388,541 1,220,891 1,211,328 1,168,160 1,096,465 951,466 1,090,558 4.10%
NOSH 477,162 475,054 476,900 476,800 476,724 475,733 476,226 0.03%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 2.91% -4.62% 15.82% 10.53% 17.76% 18.72% 27.50% -
ROE 0.25% -0.35% 1.23% 0.61% 1.26% 1.23% 1.62% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 24.10 19.68 19.78 14.25 16.33 13.16 13.49 10.14%
EPS 0.74 -0.91 3.13 1.50 2.90 2.46 3.71 -23.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.91 2.57 2.54 2.45 2.30 2.00 2.29 4.07%
Adjusted Per Share Value based on latest NOSH - 476,800
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 23.52 19.13 19.30 13.89 15.92 12.81 13.14 10.18%
EPS 0.72 -0.88 3.05 1.46 2.83 2.40 3.61 -23.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.84 2.4971 2.4776 2.3893 2.2426 1.9461 2.2306 4.10%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.21 1.98 2.58 1.03 1.49 0.86 2.11 -
P/RPS 5.02 10.06 13.04 7.23 9.12 6.53 15.64 -17.24%
P/EPS 163.51 -217.58 82.43 68.67 51.38 34.91 56.87 19.23%
EY 0.61 -0.46 1.21 1.46 1.95 2.86 1.76 -16.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.77 1.02 0.42 0.65 0.43 0.92 -12.24%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/05/06 24/05/05 24/05/04 13/05/03 23/05/02 29/05/01 25/05/00 -
Price 1.24 1.85 2.14 1.02 1.50 0.87 2.15 -
P/RPS 5.15 9.40 10.82 7.16 9.19 6.61 15.94 -17.15%
P/EPS 167.57 -203.30 68.37 68.00 51.72 35.31 57.95 19.34%
EY 0.60 -0.49 1.46 1.47 1.93 2.83 1.73 -16.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.72 0.84 0.42 0.65 0.44 0.94 -12.21%

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