[BRAHIMS] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
21-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 117.88%
YoY- 139.84%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 14,788 14,600 14,573 13,940 13,844 17,616 16,682 -7.72%
PBT 420 4,680 8,524 98 -548 -126 -266 -
Tax 0 0 0 0 0 0 0 -
NP 420 4,680 8,524 98 -548 -126 -266 -
-
NP to SH 420 4,680 8,524 98 -548 -126 -266 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% - - - -
Total Cost 14,368 9,920 6,049 13,842 14,392 17,742 16,949 -10.43%
-
Net Worth 28,500 26,952 28,903 225,400 22,507 22,808 22,438 17.30%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 28,500 26,952 28,903 225,400 22,507 22,808 22,438 17.30%
NOSH 50,000 49,005 48,988 490,000 48,928 49,583 48,780 1.66%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 2.84% 32.05% 58.49% 0.70% -3.96% -0.72% -1.60% -
ROE 1.47% 17.36% 29.49% 0.04% -2.43% -0.55% -1.19% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 29.58 29.79 29.75 2.84 28.29 35.53 34.20 -9.22%
EPS 0.84 9.55 17.40 0.02 -1.12 -0.26 -0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.55 0.59 0.46 0.46 0.46 0.46 15.38%
Adjusted Per Share Value based on latest NOSH - 50,270
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 4.81 4.75 4.74 4.54 4.51 5.73 5.43 -7.77%
EPS 0.14 1.52 2.78 0.03 -0.18 -0.04 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0928 0.0877 0.0941 0.7338 0.0733 0.0743 0.0731 17.26%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.80 0.77 0.66 0.55 0.51 0.38 0.50 -
P/RPS 2.70 2.58 2.22 19.33 1.80 1.07 1.46 50.71%
P/EPS 95.24 8.06 3.79 2,750.00 -45.54 -149.54 -91.46 -
EY 1.05 12.40 26.36 0.04 -2.20 -0.67 -1.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.40 1.12 1.20 1.11 0.83 1.09 18.17%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 27/02/07 05/12/06 21/08/06 31/05/06 28/02/06 28/11/05 -
Price 0.86 0.78 0.91 0.60 0.53 0.43 0.32 -
P/RPS 2.91 2.62 3.06 21.09 1.87 1.21 0.94 112.55%
P/EPS 102.38 8.17 5.23 3,000.00 -47.32 -169.21 -58.54 -
EY 0.98 12.24 19.12 0.03 -2.11 -0.59 -1.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.42 1.54 1.30 1.15 0.93 0.70 67.02%

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