[BRAHIMS] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -45.1%
YoY- 3814.29%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 13,409 14,648 14,788 14,600 14,573 13,940 13,844 -2.10%
PBT -365 244 420 4,680 8,524 98 -548 -23.71%
Tax 0 0 0 0 0 0 0 -
NP -365 244 420 4,680 8,524 98 -548 -23.71%
-
NP to SH -365 244 420 4,680 8,524 98 -548 -23.71%
-
Tax Rate - 0.00% 0.00% 0.00% 0.00% 0.00% - -
Total Cost 13,774 14,404 14,368 9,920 6,049 13,842 14,392 -2.88%
-
Net Worth 26,910 26,840 28,500 26,952 28,903 225,400 22,507 12.63%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 26,910 26,840 28,500 26,952 28,903 225,400 22,507 12.63%
NOSH 48,928 48,800 50,000 49,005 48,988 490,000 48,928 0.00%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -2.72% 1.67% 2.84% 32.05% 58.49% 0.70% -3.96% -
ROE -1.36% 0.91% 1.47% 17.36% 29.49% 0.04% -2.43% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 27.41 30.02 29.58 29.79 29.75 2.84 28.29 -2.08%
EPS -0.75 0.50 0.84 9.55 17.40 0.02 -1.12 -23.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.55 0.57 0.55 0.59 0.46 0.46 12.63%
Adjusted Per Share Value based on latest NOSH - 48,942
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 4.37 4.77 4.81 4.75 4.74 4.54 4.51 -2.07%
EPS -0.12 0.08 0.14 1.52 2.78 0.03 -0.18 -23.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0876 0.0874 0.0928 0.0877 0.0941 0.7338 0.0733 12.60%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.87 1.16 0.80 0.77 0.66 0.55 0.51 -
P/RPS 3.17 3.86 2.70 2.58 2.22 19.33 1.80 45.78%
P/EPS -116.52 232.00 95.24 8.06 3.79 2,750.00 -45.54 86.96%
EY -0.86 0.43 1.05 12.40 26.36 0.04 -2.20 -46.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 2.11 1.40 1.40 1.12 1.20 1.11 26.51%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 29/08/07 25/05/07 27/02/07 05/12/06 21/08/06 31/05/06 -
Price 0.96 0.90 0.86 0.78 0.91 0.60 0.53 -
P/RPS 3.50 3.00 2.91 2.62 3.06 21.09 1.87 51.81%
P/EPS -128.57 180.00 102.38 8.17 5.23 3,000.00 -47.32 94.59%
EY -0.78 0.56 0.98 12.24 19.12 0.03 -2.11 -48.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.64 1.51 1.42 1.54 1.30 1.15 32.26%

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