[BRAHIMS] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 211.16%
YoY- -58.3%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 87,379 196,656 7,395 4,667 2,196 184,462 137,398 -26.02%
PBT 4,902 23,241 3,835 2,063 663 22,814 16,318 -55.11%
Tax -3,627 -8,749 0 0 0 -7,863 -4,749 -16.43%
NP 1,275 14,492 3,835 2,063 663 14,951 11,569 -76.98%
-
NP to SH -1,774 7,979 3,864 2,063 663 8,637 6,919 -
-
Tax Rate 73.99% 37.64% 0.00% 0.00% 0.00% 34.47% 29.10% -
Total Cost 86,104 182,164 3,560 2,604 1,533 169,511 125,829 -22.32%
-
Net Worth 214,805 216,953 193,397 183,625 172,559 169,911 165,984 18.73%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 214,805 216,953 193,397 183,625 172,559 169,911 165,984 18.73%
NOSH 214,805 214,805 197,142 189,266 179,189 178,835 178,785 13.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.46% 7.37% 51.86% 44.20% 30.19% 8.11% 8.42% -
ROE -0.83% 3.68% 2.00% 1.12% 0.38% 5.08% 4.17% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 40.68 91.55 3.75 2.47 1.23 103.15 76.85 -34.53%
EPS -0.83 3.96 1.96 1.09 0.37 4.83 3.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.01 0.981 0.9702 0.963 0.9501 0.9284 5.07%
Adjusted Per Share Value based on latest NOSH - 197,183
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 28.45 64.02 2.41 1.52 0.71 60.05 44.73 -26.02%
EPS -0.58 2.60 1.26 0.67 0.22 2.81 2.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6993 0.7063 0.6296 0.5978 0.5618 0.5532 0.5404 18.73%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.80 1.02 0.91 1.10 1.11 0.48 0.44 -
P/RPS 1.97 1.11 24.26 44.61 90.57 0.47 0.57 128.41%
P/EPS -96.87 27.46 46.43 100.92 300.00 9.94 11.37 -
EY -1.03 3.64 2.15 0.99 0.33 10.06 8.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.01 0.93 1.13 1.15 0.51 0.47 42.51%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 26/02/13 21/11/12 17/08/12 25/05/12 27/02/12 22/11/11 -
Price 1.13 0.80 0.90 1.04 1.22 1.13 0.40 -
P/RPS 2.78 0.87 23.99 42.18 99.55 1.10 0.52 205.43%
P/EPS -136.83 21.54 45.92 95.41 329.73 23.40 10.34 -
EY -0.73 4.64 2.18 1.05 0.30 4.27 9.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.79 0.92 1.07 1.27 1.19 0.43 90.32%

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