[BRAHIMS] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -334.92%
YoY- -1622.22%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 14,600 14,573 13,940 13,844 17,616 16,682 16,410 -7.47%
PBT 4,680 8,524 98 -548 -126 -266 -246 -
Tax 0 0 0 0 0 0 0 -
NP 4,680 8,524 98 -548 -126 -266 -246 -
-
NP to SH 4,680 8,524 98 -548 -126 -266 -246 -
-
Tax Rate 0.00% 0.00% 0.00% - - - - -
Total Cost 9,920 6,049 13,842 14,392 17,742 16,949 16,656 -29.14%
-
Net Worth 26,952 28,903 225,400 22,507 22,808 22,438 22,632 12.31%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 26,952 28,903 225,400 22,507 22,808 22,438 22,632 12.31%
NOSH 49,005 48,988 490,000 48,928 49,583 48,780 49,200 -0.26%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 32.05% 58.49% 0.70% -3.96% -0.72% -1.60% -1.50% -
ROE 17.36% 29.49% 0.04% -2.43% -0.55% -1.19% -1.09% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 29.79 29.75 2.84 28.29 35.53 34.20 33.35 -7.23%
EPS 9.55 17.40 0.02 -1.12 -0.26 -0.55 -0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.59 0.46 0.46 0.46 0.46 0.46 12.61%
Adjusted Per Share Value based on latest NOSH - 48,928
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 4.75 4.74 4.54 4.51 5.73 5.43 5.34 -7.48%
EPS 1.52 2.78 0.03 -0.18 -0.04 -0.09 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0877 0.0941 0.7338 0.0733 0.0743 0.0731 0.0737 12.25%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.77 0.66 0.55 0.51 0.38 0.50 0.56 -
P/RPS 2.58 2.22 19.33 1.80 1.07 1.46 1.68 33.00%
P/EPS 8.06 3.79 2,750.00 -45.54 -149.54 -91.46 -112.00 -
EY 12.40 26.36 0.04 -2.20 -0.67 -1.09 -0.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.12 1.20 1.11 0.83 1.09 1.22 9.58%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 05/12/06 21/08/06 31/05/06 28/02/06 28/11/05 12/09/05 -
Price 0.78 0.91 0.60 0.53 0.43 0.32 0.52 -
P/RPS 2.62 3.06 21.09 1.87 1.21 0.94 1.56 41.15%
P/EPS 8.17 5.23 3,000.00 -47.32 -169.21 -58.54 -104.00 -
EY 12.24 19.12 0.03 -2.11 -0.59 -1.71 -0.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.54 1.30 1.15 0.93 0.70 1.13 16.40%

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