[BRDB] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -33.1%
YoY- 371.38%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 126,559 126,509 89,382 104,240 69,798 81,278 68,508 10.76%
PBT -991 -9,801 12,104 20,193 696 19,341 24,119 -
Tax -7,227 -1,021 -9,125 -8,529 -4,994 -2,450 -7,298 -0.16%
NP -8,218 -10,822 2,979 11,664 -4,298 16,891 16,821 -
-
NP to SH -9,368 -9,210 2,979 11,664 -4,298 16,891 16,821 -
-
Tax Rate - - 75.39% 42.24% 717.53% 12.67% 30.26% -
Total Cost 134,777 137,331 86,403 92,576 74,096 64,387 51,687 17.31%
-
Net Worth 1,374,290 1,207,321 1,215,242 1,190,204 1,119,857 1,141,926 1,119,811 3.47%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 1,374,290 1,207,321 1,215,242 1,190,204 1,119,857 1,141,926 1,119,811 3.47%
NOSH 475,532 477,202 472,857 476,081 478,571 475,802 476,515 -0.03%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -6.49% -8.55% 3.33% 11.19% -6.16% 20.78% 24.55% -
ROE -0.68% -0.76% 0.25% 0.98% -0.38% 1.48% 1.50% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 26.61 26.51 18.90 21.90 14.58 17.08 14.38 10.79%
EPS -1.97 -1.93 0.63 2.45 -0.90 3.55 3.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.89 2.53 2.57 2.50 2.34 2.40 2.35 3.50%
Adjusted Per Share Value based on latest NOSH - 476,081
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 25.89 25.88 18.28 21.32 14.28 16.62 14.01 10.77%
EPS -1.92 -1.88 0.61 2.39 -0.88 3.45 3.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8109 2.4694 2.4856 2.4344 2.2905 2.3356 2.2904 3.47%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.04 1.20 1.85 1.86 1.09 0.94 1.47 -
P/RPS 3.91 4.53 9.79 8.49 7.47 5.50 10.22 -14.79%
P/EPS -52.79 -62.18 293.65 75.92 -121.37 26.48 41.64 -
EY -1.89 -1.61 0.34 1.32 -0.82 3.78 2.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.47 0.72 0.74 0.47 0.39 0.63 -8.90%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 17/11/06 22/11/05 26/11/04 28/11/03 21/11/02 24/10/01 24/11/00 -
Price 1.10 0.87 2.09 2.00 1.19 0.96 1.16 -
P/RPS 4.13 3.28 11.06 9.13 8.16 5.62 8.07 -10.55%
P/EPS -55.84 -45.08 331.75 81.63 -132.50 27.04 32.86 -
EY -1.79 -2.22 0.30 1.23 -0.75 3.70 3.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.34 0.81 0.80 0.51 0.40 0.49 -4.14%

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