[BRDB] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -64.81%
YoY- 108.71%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 190,993 114,982 93,506 94,340 67,934 77,845 62,618 20.41%
PBT 14,644 5,616 2,803 21,597 7,821 20,120 15,227 -0.64%
Tax 10,249 -2,265 -7,126 -6,670 -669 -6,295 -3,507 -
NP 24,893 3,351 -4,323 14,927 7,152 13,825 11,720 13.37%
-
NP to SH 24,795 3,531 -4,323 14,927 7,152 13,825 11,720 13.29%
-
Tax Rate -69.99% 40.33% 254.23% 30.88% 8.55% 31.29% 23.03% -
Total Cost 166,100 111,631 97,829 79,413 60,782 64,020 50,898 21.77%
-
Net Worth 1,404,154 1,388,541 1,220,891 1,211,328 1,168,160 1,096,465 951,466 6.69%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 1,404,154 1,388,541 1,220,891 1,211,328 1,168,160 1,096,465 951,466 6.69%
NOSH 475,984 477,162 475,054 476,900 476,800 476,724 475,733 0.00%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 13.03% 2.91% -4.62% 15.82% 10.53% 17.76% 18.72% -
ROE 1.77% 0.25% -0.35% 1.23% 0.61% 1.26% 1.23% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 40.13 24.10 19.68 19.78 14.25 16.33 13.16 20.41%
EPS 5.20 0.74 -0.91 3.13 1.50 2.90 2.46 13.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.95 2.91 2.57 2.54 2.45 2.30 2.00 6.68%
Adjusted Per Share Value based on latest NOSH - 476,900
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 39.06 23.52 19.13 19.30 13.89 15.92 12.81 20.40%
EPS 5.07 0.72 -0.88 3.05 1.46 2.83 2.40 13.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.872 2.84 2.4971 2.4776 2.3893 2.2426 1.9461 6.69%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.92 1.21 1.98 2.58 1.03 1.49 0.86 -
P/RPS 4.78 5.02 10.06 13.04 7.23 9.12 6.53 -5.06%
P/EPS 36.86 163.51 -217.58 82.43 68.67 51.38 34.91 0.90%
EY 2.71 0.61 -0.46 1.21 1.46 1.95 2.86 -0.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.42 0.77 1.02 0.42 0.65 0.43 7.12%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/05/07 26/05/06 24/05/05 24/05/04 13/05/03 23/05/02 29/05/01 -
Price 2.45 1.24 1.85 2.14 1.02 1.50 0.87 -
P/RPS 6.11 5.15 9.40 10.82 7.16 9.19 6.61 -1.30%
P/EPS 47.03 167.57 -203.30 68.37 68.00 51.72 35.31 4.89%
EY 2.13 0.60 -0.49 1.46 1.47 1.93 2.83 -4.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.43 0.72 0.84 0.42 0.65 0.44 11.15%

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