[BRAHIMS] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -91.33%
YoY- -114.94%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 92,684 67,288 9,864 12,262 13,409 14,648 14,788 238.80%
PBT 1,388 -2,352 -2,200 -699 -365 244 420 121.38%
Tax -1,642 -752 0 0 0 0 0 -
NP -254 -3,104 -2,200 -699 -365 244 420 -
-
NP to SH -1,570 -3,680 -2,200 -699 -365 244 420 -
-
Tax Rate 118.30% - - - - 0.00% 0.00% -
Total Cost 92,938 70,392 12,064 12,961 13,774 14,404 14,368 245.98%
-
Net Worth 153,004 192,117 2,805,000 25,977 26,910 26,840 28,500 205.66%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 153,004 192,117 2,805,000 25,977 26,910 26,840 28,500 205.66%
NOSH 135,402 135,294 5,500,000 49,014 48,928 48,800 50,000 93.93%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -0.27% -4.61% -22.30% -5.70% -2.72% 1.67% 2.84% -
ROE -1.03% -1.92% -0.08% -2.69% -1.36% 0.91% 1.47% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 68.45 49.73 0.18 25.02 27.41 30.02 29.58 74.68%
EPS -1.16 -2.72 -0.04 -1.43 -0.75 0.50 0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.42 0.51 0.53 0.55 0.55 0.57 57.61%
Adjusted Per Share Value based on latest NOSH - 49,186
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 30.17 21.91 3.21 3.99 4.37 4.77 4.81 238.97%
EPS -0.51 -1.20 -0.72 -0.23 -0.12 0.08 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4981 0.6254 9.1317 0.0846 0.0876 0.0874 0.0928 205.62%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.47 0.77 0.90 1.06 0.87 1.16 0.80 -
P/RPS 0.69 1.55 501.82 4.24 3.17 3.86 2.70 -59.62%
P/EPS -40.52 -28.31 -2,250.00 -74.33 -116.52 232.00 95.24 -
EY -2.47 -3.53 -0.04 -1.35 -0.86 0.43 1.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.54 1.76 2.00 1.58 2.11 1.40 -55.08%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 30/05/08 29/02/08 30/11/07 29/08/07 25/05/07 -
Price 0.48 0.69 0.77 0.97 0.96 0.90 0.86 -
P/RPS 0.70 1.39 429.34 3.88 3.50 3.00 2.91 -61.22%
P/EPS -41.38 -25.37 -1,925.00 -68.02 -128.57 180.00 102.38 -
EY -2.42 -3.94 -0.05 -1.47 -0.78 0.56 0.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.49 1.51 1.83 1.75 1.64 1.51 -57.29%

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