[BRDB] QoQ Quarter Result on 31-Dec-2001 [#4]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -455.46%
YoY- -266.54%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 69,798 75,247 77,845 57,109 81,278 62,761 62,618 7.49%
PBT 696 22,886 20,120 -51,164 19,341 20,328 15,227 -87.19%
Tax -4,994 -1,457 -6,295 51,164 -2,450 -3,365 -3,507 26.54%
NP -4,298 21,429 13,825 0 16,891 16,963 11,720 -
-
NP to SH -4,298 21,429 13,825 -60,040 16,891 16,963 11,720 -
-
Tax Rate 717.53% 6.37% 31.29% - 12.67% 16.55% 23.03% -
Total Cost 74,096 53,818 64,020 57,109 64,387 45,798 50,898 28.41%
-
Net Worth 1,119,857 1,114,307 1,096,465 1,081,672 1,141,926 952,268 951,466 11.46%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 4,765 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 1,119,857 1,114,307 1,096,465 1,081,672 1,141,926 952,268 951,466 11.46%
NOSH 478,571 476,200 476,724 476,507 475,802 476,134 475,733 0.39%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -6.16% 28.48% 17.76% 0.00% 20.78% 27.03% 18.72% -
ROE -0.38% 1.92% 1.26% -5.55% 1.48% 1.78% 1.23% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 14.58 15.80 16.33 11.98 17.08 13.18 13.16 7.06%
EPS -0.90 4.50 2.90 -12.60 3.55 3.56 2.46 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 2.34 2.34 2.30 2.27 2.40 2.00 2.00 11.02%
Adjusted Per Share Value based on latest NOSH - 476,507
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 14.28 15.39 15.92 11.68 16.62 12.84 12.81 7.50%
EPS -0.88 4.38 2.83 -12.28 3.45 3.47 2.40 -
DPS 0.00 0.00 0.00 0.97 0.00 0.00 0.00 -
NAPS 2.2905 2.2791 2.2426 2.2124 2.3356 1.9477 1.9461 11.46%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.09 1.42 1.49 1.23 0.94 0.83 0.86 -
P/RPS 7.47 8.99 9.12 10.26 5.50 6.30 6.53 9.37%
P/EPS -121.37 31.56 51.38 -9.76 26.48 23.30 34.91 -
EY -0.82 3.17 1.95 -10.24 3.78 4.29 2.86 -
DY 0.00 0.00 0.00 0.81 0.00 0.00 0.00 -
P/NAPS 0.47 0.61 0.65 0.54 0.39 0.42 0.43 6.10%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 21/11/02 15/08/02 23/05/02 26/02/02 24/10/01 23/07/01 29/05/01 -
Price 1.19 1.40 1.50 1.27 0.96 1.12 0.87 -
P/RPS 8.16 8.86 9.19 10.60 5.62 8.50 6.61 15.06%
P/EPS -132.50 31.11 51.72 -10.08 27.04 31.44 35.31 -
EY -0.75 3.21 1.93 -9.92 3.70 3.18 2.83 -
DY 0.00 0.00 0.00 0.79 0.00 0.00 0.00 -
P/NAPS 0.51 0.60 0.65 0.56 0.40 0.56 0.44 10.33%

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