[BRAHIMS] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 111.02%
YoY- 120.55%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 156,741 147,906 145,046 142,592 107,592 92,684 67,288 75.45%
PBT 11,177 11,986 9,596 5,376 1,693 1,388 -2,352 -
Tax -5,199 -4,300 -3,706 -2,924 -5,352 -1,642 -752 261.63%
NP 5,978 7,686 5,890 2,452 -3,659 -254 -3,104 -
-
NP to SH 2,382 4,072 2,836 452 -4,102 -1,570 -3,680 -
-
Tax Rate 46.52% 35.88% 38.62% 54.39% 316.13% 118.30% - -
Total Cost 150,763 140,220 139,156 140,140 111,251 92,938 70,392 65.92%
-
Net Worth 152,233 164,308 163,339 158,199 122,563 153,004 192,117 -14.33%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 152,233 164,308 163,339 158,199 122,563 153,004 192,117 -14.33%
NOSH 179,097 178,596 179,493 188,333 145,909 135,402 135,294 20.49%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.81% 5.20% 4.06% 1.72% -3.40% -0.27% -4.61% -
ROE 1.56% 2.48% 1.74% 0.29% -3.35% -1.03% -1.92% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 87.52 82.82 80.81 75.71 73.74 68.45 49.73 45.61%
EPS 1.33 2.28 1.58 0.24 -2.80 -1.16 -2.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.92 0.91 0.84 0.84 1.13 1.42 -28.90%
Adjusted Per Share Value based on latest NOSH - 188,333
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 51.03 48.15 47.22 46.42 35.03 30.17 21.91 75.43%
EPS 0.78 1.33 0.92 0.15 -1.34 -0.51 -1.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4956 0.5349 0.5318 0.515 0.399 0.4981 0.6254 -14.32%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.42 0.47 0.34 0.38 0.54 0.47 0.77 -
P/RPS 0.48 0.57 0.42 0.50 0.73 0.69 1.55 -54.12%
P/EPS 31.58 20.61 21.52 158.33 -19.21 -40.52 -28.31 -
EY 3.17 4.85 4.65 0.63 -5.21 -2.47 -3.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.37 0.45 0.64 0.42 0.54 -6.25%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 26/08/09 25/05/09 27/02/09 27/11/08 29/08/08 -
Price 0.40 0.49 0.37 0.48 0.39 0.48 0.69 -
P/RPS 0.46 0.59 0.46 0.63 0.53 0.70 1.39 -52.05%
P/EPS 30.08 21.49 23.42 200.00 -13.87 -41.38 -25.37 -
EY 3.33 4.65 4.27 0.50 -7.21 -2.42 -3.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.53 0.41 0.57 0.46 0.42 0.49 -2.73%

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