[BDB] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 43.11%
YoY- 518.37%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 57,217 63,049 76,713 66,820 52,796 37,840 32,697 45.26%
PBT 5,805 7,818 2,618 6,178 5,624 2,071 -716 -
Tax -1,308 -2,253 -4,202 -723 -1,809 -507 200 -
NP 4,497 5,565 -1,584 5,455 3,815 1,564 -516 -
-
NP to SH 4,496 5,565 -1,581 5,454 3,811 1,565 -507 -
-
Tax Rate 22.53% 28.82% 160.50% 11.70% 32.17% 24.48% - -
Total Cost 52,720 57,484 78,297 61,365 48,981 36,276 33,213 36.11%
-
Net Worth 192,685 187,952 180,443 181,766 179,341 167,511 165,709 10.58%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 3,292 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 192,685 187,952 180,443 181,766 179,341 167,511 165,709 10.58%
NOSH 66,904 66,887 65,855 66,096 65,934 65,949 65,757 1.16%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.86% 8.83% -2.06% 8.16% 7.23% 4.13% -1.58% -
ROE 2.33% 2.96% -0.88% 3.00% 2.13% 0.93% -0.31% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 85.52 94.26 116.49 101.09 80.07 57.38 49.72 43.60%
EPS 6.72 8.41 -2.41 8.25 5.78 2.37 -1.98 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.88 2.81 2.74 2.75 2.72 2.54 2.52 9.31%
Adjusted Per Share Value based on latest NOSH - 66,096
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 18.83 20.75 25.25 21.99 17.38 12.45 10.76 45.26%
EPS 1.48 1.83 -0.52 1.79 1.25 0.52 -0.17 -
DPS 0.00 0.00 1.08 0.00 0.00 0.00 0.00 -
NAPS 0.6341 0.6186 0.5938 0.5982 0.5902 0.5513 0.5454 10.57%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.95 0.78 1.10 1.15 1.00 1.00 0.90 -
P/RPS 1.11 0.83 0.94 1.14 1.25 1.74 1.81 -27.83%
P/EPS 14.14 9.37 -45.82 13.94 17.30 42.14 -116.73 -
EY 7.07 10.67 -2.18 7.18 5.78 2.37 -0.86 -
DY 0.00 0.00 4.55 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.28 0.40 0.42 0.37 0.39 0.36 -5.64%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 26/05/08 26/02/08 26/11/07 27/08/07 28/05/07 26/02/07 -
Price 0.89 0.90 0.93 1.05 1.18 0.98 1.04 -
P/RPS 1.04 0.95 0.80 1.04 1.47 1.71 2.09 -37.23%
P/EPS 13.24 10.82 -38.74 12.72 20.42 41.30 -134.89 -
EY 7.55 9.24 -2.58 7.86 4.90 2.42 -0.74 -
DY 0.00 0.00 5.38 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.34 0.38 0.43 0.39 0.41 -17.01%

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