[BRAHIMS] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -214.74%
YoY- -623.81%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 107,592 92,684 67,288 9,864 12,262 13,409 14,648 275.58%
PBT 1,693 1,388 -2,352 -2,200 -699 -365 244 261.65%
Tax -5,352 -1,642 -752 0 0 0 0 -
NP -3,659 -254 -3,104 -2,200 -699 -365 244 -
-
NP to SH -4,102 -1,570 -3,680 -2,200 -699 -365 244 -
-
Tax Rate 316.13% 118.30% - - - - 0.00% -
Total Cost 111,251 92,938 70,392 12,064 12,961 13,774 14,404 288.32%
-
Net Worth 122,563 153,004 192,117 2,805,000 25,977 26,910 26,840 173.98%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 122,563 153,004 192,117 2,805,000 25,977 26,910 26,840 173.98%
NOSH 145,909 135,402 135,294 5,500,000 49,014 48,928 48,800 106.85%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -3.40% -0.27% -4.61% -22.30% -5.70% -2.72% 1.67% -
ROE -3.35% -1.03% -1.92% -0.08% -2.69% -1.36% 0.91% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 73.74 68.45 49.73 0.18 25.02 27.41 30.02 81.55%
EPS -2.80 -1.16 -2.72 -0.04 -1.43 -0.75 0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 1.13 1.42 0.51 0.53 0.55 0.55 32.45%
Adjusted Per Share Value based on latest NOSH - 5,500,000
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 35.03 30.17 21.91 3.21 3.99 4.37 4.77 275.54%
EPS -1.34 -0.51 -1.20 -0.72 -0.23 -0.12 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.399 0.4981 0.6254 9.1317 0.0846 0.0876 0.0874 173.93%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.54 0.47 0.77 0.90 1.06 0.87 1.16 -
P/RPS 0.73 0.69 1.55 501.82 4.24 3.17 3.86 -66.88%
P/EPS -19.21 -40.52 -28.31 -2,250.00 -74.33 -116.52 232.00 -
EY -5.21 -2.47 -3.53 -0.04 -1.35 -0.86 0.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.42 0.54 1.76 2.00 1.58 2.11 -54.69%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 27/11/08 29/08/08 30/05/08 29/02/08 30/11/07 29/08/07 -
Price 0.39 0.48 0.69 0.77 0.97 0.96 0.90 -
P/RPS 0.53 0.70 1.39 429.34 3.88 3.50 3.00 -68.34%
P/EPS -13.87 -41.38 -25.37 -1,925.00 -68.02 -128.57 180.00 -
EY -7.21 -2.42 -3.94 -0.05 -1.47 -0.78 0.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.42 0.49 1.51 1.83 1.75 1.64 -56.98%

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