[BRDB] YoY Quarter Result on 30-Jun-2003 [#2]

Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 143.76%
YoY- -18.64%
Quarter Report
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 150,432 108,073 122,035 90,283 75,247 62,761 60,578 16.36%
PBT 11,499 -538 25,057 24,290 22,886 20,328 17,900 -7.10%
Tax -4,231 -1,704 -11,828 -6,856 -1,457 -3,365 -4,940 -2.54%
NP 7,268 -2,242 13,229 17,434 21,429 16,963 12,960 -9.18%
-
NP to SH 6,017 -2,289 13,229 17,434 21,429 16,963 12,960 -11.99%
-
Tax Rate 36.79% - 47.20% 28.23% 6.37% 16.55% 27.60% -
Total Cost 143,164 110,315 108,806 72,849 53,818 45,798 47,618 20.12%
-
Net Worth 1,389,640 1,216,031 1,218,210 1,176,556 1,114,307 952,268 1,100,647 3.96%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - 4,764 -
Div Payout % - - - - - - 36.76% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 1,389,640 1,216,031 1,218,210 1,176,556 1,114,307 952,268 1,100,647 3.96%
NOSH 477,539 476,875 475,863 476,338 476,200 476,134 476,470 0.03%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 4.83% -2.07% 10.84% 19.31% 28.48% 27.03% 21.39% -
ROE 0.43% -0.19% 1.09% 1.48% 1.92% 1.78% 1.18% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 31.50 22.66 25.64 18.95 15.80 13.18 12.71 16.32%
EPS 1.26 -0.48 2.78 3.66 4.50 3.56 2.72 -12.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 2.91 2.55 2.56 2.47 2.34 2.00 2.31 3.92%
Adjusted Per Share Value based on latest NOSH - 476,338
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 30.77 22.10 24.96 18.47 15.39 12.84 12.39 16.36%
EPS 1.23 -0.47 2.71 3.57 4.38 3.47 2.65 -12.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.97 -
NAPS 2.8423 2.4872 2.4917 2.4065 2.2791 1.9477 2.2512 3.96%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.26 1.50 2.18 1.43 1.42 0.83 1.68 -
P/RPS 4.00 6.62 8.50 7.54 8.99 6.30 13.21 -18.04%
P/EPS 100.00 -312.50 78.42 39.07 31.56 23.30 61.76 8.35%
EY 1.00 -0.32 1.28 2.56 3.17 4.29 1.62 -7.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.60 -
P/NAPS 0.43 0.59 0.85 0.58 0.61 0.42 0.73 -8.43%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 30/08/05 20/08/04 25/08/03 15/08/02 23/07/01 28/08/00 -
Price 1.08 1.52 1.97 1.85 1.40 1.12 1.66 -
P/RPS 3.43 6.71 7.68 9.76 8.86 8.50 13.06 -19.96%
P/EPS 85.71 -316.67 70.86 50.55 31.11 31.44 61.03 5.82%
EY 1.17 -0.32 1.41 1.98 3.21 3.18 1.64 -5.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.60 -
P/NAPS 0.37 0.60 0.77 0.75 0.60 0.56 0.72 -10.49%

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