[BRDB] YoY Quarter Result on 30-Sep-2005 [#3]

Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -302.36%
YoY- -409.16%
Quarter Report
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 242,698 176,671 126,559 126,509 89,382 104,240 69,798 23.06%
PBT 28,503 23,310 -991 -9,801 12,104 20,193 696 85.55%
Tax -12,607 -6,382 -7,227 -1,021 -9,125 -8,529 -4,994 16.67%
NP 15,896 16,928 -8,218 -10,822 2,979 11,664 -4,298 -
-
NP to SH 17,010 15,414 -9,368 -9,210 2,979 11,664 -4,298 -
-
Tax Rate 44.23% 27.38% - - 75.39% 42.24% 717.53% -
Total Cost 226,802 159,743 134,777 137,331 86,403 92,576 74,096 20.47%
-
Net Worth 1,445,850 1,398,677 1,374,290 1,207,321 1,215,242 1,190,204 1,119,857 4.34%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 1,445,850 1,398,677 1,374,290 1,207,321 1,215,242 1,190,204 1,119,857 4.34%
NOSH 472,500 475,740 475,532 477,202 472,857 476,081 478,571 -0.21%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 6.55% 9.58% -6.49% -8.55% 3.33% 11.19% -6.16% -
ROE 1.18% 1.10% -0.68% -0.76% 0.25% 0.98% -0.38% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 51.36 37.14 26.61 26.51 18.90 21.90 14.58 23.32%
EPS 3.60 3.24 -1.97 -1.93 0.63 2.45 -0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.06 2.94 2.89 2.53 2.57 2.50 2.34 4.56%
Adjusted Per Share Value based on latest NOSH - 477,202
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 49.64 36.14 25.89 25.88 18.28 21.32 14.28 23.05%
EPS 3.48 3.15 -1.92 -1.88 0.61 2.39 -0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9573 2.8608 2.8109 2.4694 2.4856 2.4344 2.2905 4.34%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.39 2.78 1.04 1.20 1.85 1.86 1.09 -
P/RPS 2.71 7.49 3.91 4.53 9.79 8.49 7.47 -15.53%
P/EPS 38.61 85.80 -52.79 -62.18 293.65 75.92 -121.37 -
EY 2.59 1.17 -1.89 -1.61 0.34 1.32 -0.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.95 0.36 0.47 0.72 0.74 0.47 -0.72%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 21/11/08 26/11/07 17/11/06 22/11/05 26/11/04 28/11/03 21/11/02 -
Price 1.12 3.24 1.10 0.87 2.09 2.00 1.19 -
P/RPS 2.18 8.72 4.13 3.28 11.06 9.13 8.16 -19.73%
P/EPS 31.11 100.00 -55.84 -45.08 331.75 81.63 -132.50 -
EY 3.21 1.00 -1.79 -2.22 0.30 1.23 -0.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 1.10 0.38 0.34 0.81 0.80 0.51 -5.20%

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