[BRDB] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -98.11%
YoY- 101.14%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 336,388 190,993 561,523 391,973 265,414 114,982 430,230 -15.16%
PBT 23,152 14,644 19,526 16,124 17,114 5,616 -64,138 -
Tax 6,807 10,249 -15,609 -13,723 -6,496 -2,265 -6,541 -
NP 29,959 24,893 3,917 2,401 10,618 3,351 -70,679 -
-
NP to SH 32,449 24,795 1,177 180 9,547 3,531 -67,151 -
-
Tax Rate -29.40% -69.99% 79.94% 85.11% 37.96% 40.33% - -
Total Cost 306,429 166,100 557,606 389,572 254,796 111,631 500,909 -28.00%
-
Net Worth 1,386,354 1,404,154 1,360,680 1,300,500 1,389,088 1,388,541 1,141,329 13.88%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 35,190 - - - 4,735 -
Div Payout % - - 2,989.80% - - - 0.00% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 1,386,354 1,404,154 1,360,680 1,300,500 1,389,088 1,388,541 1,141,329 13.88%
NOSH 476,410 475,984 469,200 450,000 477,350 477,162 473,580 0.39%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 8.91% 13.03% 0.70% 0.61% 4.00% 2.91% -16.43% -
ROE 2.34% 1.77% 0.09% 0.01% 0.69% 0.25% -5.88% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 70.61 40.13 119.68 87.11 55.60 24.10 90.85 -15.50%
EPS 6.80 5.20 0.25 0.04 2.00 0.74 -14.10 -
DPS 0.00 0.00 7.50 0.00 0.00 0.00 1.00 -
NAPS 2.91 2.95 2.90 2.89 2.91 2.91 2.41 13.43%
Adjusted Per Share Value based on latest NOSH - 475,532
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 68.80 39.06 114.85 80.17 54.29 23.52 88.00 -15.17%
EPS 6.64 5.07 0.24 0.04 1.95 0.72 -13.73 -
DPS 0.00 0.00 7.20 0.00 0.00 0.00 0.97 -
NAPS 2.8356 2.872 2.7831 2.66 2.8412 2.84 2.3344 13.88%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.56 1.92 1.38 1.04 1.26 1.21 0.87 -
P/RPS 5.04 4.78 1.15 1.19 2.27 5.02 0.96 202.98%
P/EPS 52.27 36.86 550.12 2,600.00 63.00 163.51 -6.14 -
EY 1.91 2.71 0.18 0.04 1.59 0.61 -16.30 -
DY 0.00 0.00 5.43 0.00 0.00 0.00 1.15 -
P/NAPS 1.22 0.65 0.48 0.36 0.43 0.42 0.36 126.12%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 25/05/07 26/02/07 17/11/06 28/08/06 26/05/06 24/02/06 -
Price 3.18 2.45 1.87 1.10 1.08 1.24 1.03 -
P/RPS 4.50 6.11 1.56 1.26 1.94 5.15 1.13 151.87%
P/EPS 46.69 47.03 745.46 2,750.00 54.00 167.57 -7.26 -
EY 2.14 2.13 0.13 0.04 1.85 0.60 -13.77 -
DY 0.00 0.00 4.01 0.00 0.00 0.00 0.97 -
P/NAPS 1.09 0.83 0.64 0.38 0.37 0.43 0.43 86.22%

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