[BRDB] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -11.38%
YoY- -24.12%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 145,395 150,432 108,073 122,035 90,283 75,247 62,761 15.02%
PBT 8,508 11,499 -538 25,057 24,290 22,886 20,328 -13.50%
Tax -3,442 -4,231 -1,704 -11,828 -6,856 -1,457 -3,365 0.37%
NP 5,066 7,268 -2,242 13,229 17,434 21,429 16,963 -18.23%
-
NP to SH 7,653 6,017 -2,289 13,229 17,434 21,429 16,963 -12.41%
-
Tax Rate 40.46% 36.79% - 47.20% 28.23% 6.37% 16.55% -
Total Cost 140,329 143,164 110,315 108,806 72,849 53,818 45,798 20.50%
-
Net Worth 1,390,394 1,389,640 1,216,031 1,218,210 1,176,556 1,114,307 952,268 6.50%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 1,390,394 1,389,640 1,216,031 1,218,210 1,176,556 1,114,307 952,268 6.50%
NOSH 477,798 477,539 476,875 475,863 476,338 476,200 476,134 0.05%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 3.48% 4.83% -2.07% 10.84% 19.31% 28.48% 27.03% -
ROE 0.55% 0.43% -0.19% 1.09% 1.48% 1.92% 1.78% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 30.43 31.50 22.66 25.64 18.95 15.80 13.18 14.95%
EPS 1.60 1.26 -0.48 2.78 3.66 4.50 3.56 -12.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.91 2.91 2.55 2.56 2.47 2.34 2.00 6.44%
Adjusted Per Share Value based on latest NOSH - 475,863
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 29.74 30.77 22.10 24.96 18.47 15.39 12.84 15.01%
EPS 1.57 1.23 -0.47 2.71 3.57 4.38 3.47 -12.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8438 2.8423 2.4872 2.4917 2.4065 2.2791 1.9477 6.50%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 3.56 1.26 1.50 2.18 1.43 1.42 0.83 -
P/RPS 11.70 4.00 6.62 8.50 7.54 8.99 6.30 10.86%
P/EPS 222.26 100.00 -312.50 78.42 39.07 31.56 23.30 45.60%
EY 0.45 1.00 -0.32 1.28 2.56 3.17 4.29 -31.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.43 0.59 0.85 0.58 0.61 0.42 19.44%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 24/08/07 28/08/06 30/08/05 20/08/04 25/08/03 15/08/02 23/07/01 -
Price 3.18 1.08 1.52 1.97 1.85 1.40 1.12 -
P/RPS 10.45 3.43 6.71 7.68 9.76 8.86 8.50 3.50%
P/EPS 198.54 85.71 -316.67 70.86 50.55 31.11 31.44 35.93%
EY 0.50 1.17 -0.32 1.41 1.98 3.21 3.18 -26.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.37 0.60 0.77 0.75 0.60 0.56 11.73%

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