[BRDB] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -218.31%
YoY- -279.88%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 522,630 530,828 459,928 430,230 437,448 403,156 374,024 24.96%
PBT 21,498 34,228 22,464 -64,138 -10,048 4,528 11,212 54.27%
Tax -18,297 -12,992 -9,060 -6,541 -11,680 -15,480 -28,504 -25.56%
NP 3,201 21,236 13,404 -70,679 -21,728 -10,952 -17,292 -
-
NP to SH 240 19,094 14,124 -67,151 -21,096 -13,226 -17,292 -
-
Tax Rate 85.11% 37.96% 40.33% - - 341.87% 254.23% -
Total Cost 519,429 509,592 446,524 500,909 459,176 414,108 391,316 20.76%
-
Net Worth 1,300,500 1,389,088 1,388,541 1,141,329 1,205,712 1,213,176 1,220,891 4.29%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 4,735 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 1,300,500 1,389,088 1,388,541 1,141,329 1,205,712 1,213,176 1,220,891 4.29%
NOSH 450,000 477,350 477,162 473,580 476,566 475,755 475,054 -3.54%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 0.61% 4.00% 2.91% -16.43% -4.97% -2.72% -4.62% -
ROE 0.02% 1.37% 1.02% -5.88% -1.75% -1.09% -1.42% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 116.14 111.20 96.39 90.85 91.79 84.74 78.73 29.55%
EPS 0.05 4.00 2.96 -14.10 -4.43 -2.78 -3.64 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 2.89 2.91 2.91 2.41 2.53 2.55 2.57 8.12%
Adjusted Per Share Value based on latest NOSH - 472,644
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 106.90 108.57 94.07 88.00 89.47 82.46 76.50 24.96%
EPS 0.05 3.91 2.89 -13.73 -4.31 -2.71 -3.54 -
DPS 0.00 0.00 0.00 0.97 0.00 0.00 0.00 -
NAPS 2.66 2.8412 2.84 2.3344 2.4661 2.4814 2.4971 4.29%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.04 1.26 1.21 0.87 1.20 1.50 1.98 -
P/RPS 0.90 1.13 1.26 0.96 1.31 1.77 2.51 -49.49%
P/EPS 1,950.00 31.50 40.88 -6.14 -27.11 -53.96 -54.40 -
EY 0.05 3.17 2.45 -16.30 -3.69 -1.85 -1.84 -
DY 0.00 0.00 0.00 1.15 0.00 0.00 0.00 -
P/NAPS 0.36 0.43 0.42 0.36 0.47 0.59 0.77 -39.73%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 17/11/06 28/08/06 26/05/06 24/02/06 22/11/05 30/08/05 24/05/05 -
Price 1.10 1.08 1.24 1.03 0.87 1.52 1.85 -
P/RPS 0.95 0.97 1.29 1.13 0.95 1.79 2.35 -45.29%
P/EPS 2,062.50 27.00 41.89 -7.26 -19.65 -54.68 -50.82 -
EY 0.05 3.70 2.39 -13.77 -5.09 -1.83 -1.97 -
DY 0.00 0.00 0.00 0.97 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.43 0.43 0.34 0.60 0.72 -34.66%

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