[BRDB] YoY Quarter Result on 30-Jun-2005 [#2]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 47.05%
YoY- -117.3%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 208,105 145,395 150,432 108,073 122,035 90,283 75,247 18.45%
PBT 18,214 8,508 11,499 -538 25,057 24,290 22,886 -3.73%
Tax -4,916 -3,442 -4,231 -1,704 -11,828 -6,856 -1,457 22.44%
NP 13,298 5,066 7,268 -2,242 13,229 17,434 21,429 -7.63%
-
NP to SH 15,000 7,653 6,017 -2,289 13,229 17,434 21,429 -5.76%
-
Tax Rate 26.99% 40.46% 36.79% - 47.20% 28.23% 6.37% -
Total Cost 194,807 140,329 143,164 110,315 108,806 72,849 53,818 23.88%
-
Net Worth 1,413,617 1,390,394 1,389,640 1,216,031 1,218,210 1,176,556 1,114,307 4.04%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 1,413,617 1,390,394 1,389,640 1,216,031 1,218,210 1,176,556 1,114,307 4.04%
NOSH 471,205 477,798 477,539 476,875 475,863 476,338 476,200 -0.17%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 6.39% 3.48% 4.83% -2.07% 10.84% 19.31% 28.48% -
ROE 1.06% 0.55% 0.43% -0.19% 1.09% 1.48% 1.92% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 44.16 30.43 31.50 22.66 25.64 18.95 15.80 18.66%
EPS 3.10 1.60 1.26 -0.48 2.78 3.66 4.50 -6.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 2.91 2.91 2.55 2.56 2.47 2.34 4.22%
Adjusted Per Share Value based on latest NOSH - 476,875
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 42.56 29.74 30.77 22.10 24.96 18.47 15.39 18.45%
EPS 3.07 1.57 1.23 -0.47 2.71 3.57 4.38 -5.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8913 2.8438 2.8423 2.4872 2.4917 2.4065 2.2791 4.04%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.69 3.56 1.26 1.50 2.18 1.43 1.42 -
P/RPS 3.83 11.70 4.00 6.62 8.50 7.54 8.99 -13.24%
P/EPS 53.09 222.26 100.00 -312.50 78.42 39.07 31.56 9.04%
EY 1.88 0.45 1.00 -0.32 1.28 2.56 3.17 -8.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 1.22 0.43 0.59 0.85 0.58 0.61 -1.41%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 22/08/08 24/08/07 28/08/06 30/08/05 20/08/04 25/08/03 15/08/02 -
Price 1.51 3.18 1.08 1.52 1.97 1.85 1.40 -
P/RPS 3.42 10.45 3.43 6.71 7.68 9.76 8.86 -14.65%
P/EPS 47.43 198.54 85.71 -316.67 70.86 50.55 31.11 7.27%
EY 2.11 0.50 1.17 -0.32 1.41 1.98 3.21 -6.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 1.09 0.37 0.60 0.77 0.75 0.60 -2.99%

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