[BRDB] QoQ Cumulative Quarter Result on 31-Mar-2001 [#1]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
29-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -64.89%
YoY- -33.67%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Cumulative Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 264,344 207,235 125,379 62,618 253,575 193,336 124,828 64.68%
PBT 914 52,078 35,220 15,227 59,403 65,191 41,072 -92.03%
Tax -914 -9,580 -6,892 -3,507 -26,026 -17,742 -10,444 -80.20%
NP 0 42,498 28,328 11,720 33,377 47,449 30,628 -
-
NP to SH -17,542 42,498 28,328 11,720 33,377 47,449 30,628 -
-
Tax Rate 100.00% 18.40% 19.57% 23.03% 43.81% 27.22% 25.43% -
Total Cost 264,344 164,737 97,051 50,898 220,198 145,887 94,200 98.57%
-
Net Worth 1,082,074 1,143,443 951,933 951,466 1,100,518 1,119,529 1,100,321 -1.10%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 4,766 - - - 11,910 4,763 4,763 0.04%
Div Payout % 0.00% - - - 35.68% 10.04% 15.55% -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 1,082,074 1,143,443 951,933 951,466 1,100,518 1,119,529 1,100,321 -1.10%
NOSH 476,684 476,434 475,966 475,733 476,415 476,395 476,329 0.04%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 0.00% 20.51% 22.59% 18.72% 13.16% 24.54% 24.54% -
ROE -1.62% 3.72% 2.98% 1.23% 3.03% 4.24% 2.78% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 55.45 43.50 26.34 13.16 53.23 40.58 26.21 64.57%
EPS -3.68 8.92 5.95 2.46 7.01 9.96 6.43 -
DPS 1.00 0.00 0.00 0.00 2.50 1.00 1.00 0.00%
NAPS 2.27 2.40 2.00 2.00 2.31 2.35 2.31 -1.15%
Adjusted Per Share Value based on latest NOSH - 475,733
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 54.07 42.39 25.64 12.81 51.86 39.54 25.53 64.69%
EPS -3.59 8.69 5.79 2.40 6.83 9.70 6.26 -
DPS 0.97 0.00 0.00 0.00 2.44 0.97 0.97 0.00%
NAPS 2.2132 2.3387 1.947 1.9461 2.2509 2.2898 2.2505 -1.10%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 1.23 0.94 0.83 0.86 0.85 1.47 1.68 -
P/RPS 2.22 2.16 3.15 6.53 1.60 3.62 6.41 -50.58%
P/EPS -33.42 10.54 13.95 34.91 12.13 14.76 26.13 -
EY -2.99 9.49 7.17 2.86 8.24 6.78 3.83 -
DY 0.81 0.00 0.00 0.00 2.94 0.68 0.60 22.08%
P/NAPS 0.54 0.39 0.42 0.43 0.37 0.63 0.73 -18.16%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 26/02/02 24/10/01 23/07/01 29/05/01 23/02/01 24/11/00 28/08/00 -
Price 1.27 0.96 1.12 0.87 0.88 1.16 1.66 -
P/RPS 2.29 2.21 4.25 6.61 1.65 2.86 6.33 -49.13%
P/EPS -34.51 10.76 18.82 35.31 12.56 11.65 25.82 -
EY -2.90 9.29 5.31 2.83 7.96 8.59 3.87 -
DY 0.79 0.00 0.00 0.00 2.84 0.86 0.60 20.06%
P/NAPS 0.56 0.40 0.56 0.44 0.38 0.49 0.72 -15.38%

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