[BRDB] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 1234.9%
YoY- 181.24%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 102,144 119,994 76,170 128,344 57,109 60,239 93,608 -0.09%
PBT -56,601 12,621 9,660 15,686 -51,164 -9,002 50,255 -
Tax 2,218 -6,425 -3,490 33,092 51,164 9,002 -3,051 -
NP -54,383 6,196 6,170 48,778 0 0 47,204 -
-
NP to SH -51,329 6,196 6,170 48,778 -60,040 -16,380 47,204 -
-
Tax Rate - 50.91% 36.13% -210.97% - - 6.07% -
Total Cost 156,527 113,798 70,000 79,566 57,109 60,239 46,404 -1.28%
-
Net Worth 1,295,046 1,227,063 1,198,235 953,175 1,081,672 1,100,394 1,071,735 -0.20%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 4,726 14,268 9,547 7,148 4,765 7,145 7,144 0.44%
Div Payout % 0.00% 230.28% 154.74% 14.66% 0.00% 0.00% 15.14% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 1,295,046 1,227,063 1,198,235 953,175 1,081,672 1,100,394 1,071,735 -0.20%
NOSH 472,644 475,606 477,384 476,587 476,507 476,361 476,326 0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -53.24% 5.16% 8.10% 38.01% 0.00% 0.00% 50.43% -
ROE -3.96% 0.50% 0.51% 5.12% -5.55% -1.49% 4.40% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 21.61 25.23 15.96 26.93 11.98 12.65 19.65 -0.10%
EPS -10.77 1.30 1.30 10.24 -12.60 -3.44 9.91 -
DPS 1.00 3.00 2.00 1.50 1.00 1.50 1.50 0.43%
NAPS 2.74 2.58 2.51 2.00 2.27 2.31 2.25 -0.20%
Adjusted Per Share Value based on latest NOSH - 476,587
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 20.89 24.54 15.58 26.25 11.68 12.32 19.15 -0.09%
EPS -10.50 1.27 1.26 9.98 -12.28 -3.35 9.65 -
DPS 0.97 2.92 1.95 1.46 0.97 1.46 1.46 0.43%
NAPS 2.6488 2.5098 2.4508 1.9496 2.2124 2.2507 2.1921 -0.20%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.87 1.95 2.15 1.18 1.23 0.85 0.00 -
P/RPS 4.03 7.73 13.47 4.38 10.26 6.72 0.00 -100.00%
P/EPS -8.01 149.68 166.35 11.53 -9.76 -24.72 0.00 -100.00%
EY -12.48 0.67 0.60 8.67 -10.24 -4.05 0.00 -100.00%
DY 1.15 1.54 0.93 1.27 0.81 1.76 0.00 -100.00%
P/NAPS 0.32 0.76 0.86 0.59 0.54 0.37 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 25/02/05 26/02/04 28/02/03 26/02/02 23/02/01 29/02/00 -
Price 1.03 2.06 2.31 1.02 1.27 0.88 2.07 -
P/RPS 4.77 8.16 14.48 3.79 10.60 6.96 10.53 0.84%
P/EPS -9.48 158.13 178.73 9.97 -10.08 -25.59 20.89 -
EY -10.54 0.63 0.56 10.03 -9.92 -3.91 4.79 -
DY 0.97 1.46 0.87 1.47 0.79 1.70 0.72 -0.31%
P/NAPS 0.38 0.80 0.92 0.51 0.56 0.38 0.92 0.94%

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