[BRAHIMS] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 37.58%
YoY- 55.03%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 85,726 353,572 274,500 184,809 92,473 394,829 285,709 -55.21%
PBT 5,511 -34,808 23,716 18,031 11,595 58,800 36,613 -71.73%
Tax -52 -653 -9,498 -6,717 -4,170 -19,751 -14,612 -97.67%
NP 5,459 -35,461 14,218 11,314 7,425 39,049 22,001 -60.54%
-
NP to SH 2,841 -33,592 6,730 5,719 4,157 22,028 10,185 -57.34%
-
Tax Rate 0.94% - 40.05% 37.25% 35.96% 33.59% 39.91% -
Total Cost 80,267 389,033 260,282 173,495 85,048 355,780 263,708 -54.78%
-
Net Worth 248,099 245,028 285,905 283,542 273,518 246,007 232,746 4.35%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 248,099 245,028 285,905 283,542 273,518 246,007 232,746 4.35%
NOSH 236,285 236,285 236,285 236,285 236,285 217,705 225,545 3.15%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 6.37% -10.03% 5.18% 6.12% 8.03% 9.89% 7.70% -
ROE 1.15% -13.71% 2.35% 2.02% 1.52% 8.95% 4.38% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 36.28 149.64 116.17 78.21 40.57 181.36 132.58 -57.88%
EPS 1.20 -14.34 2.88 2.46 1.82 10.12 4.74 -60.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.037 1.21 1.20 1.20 1.13 1.08 -1.86%
Adjusted Per Share Value based on latest NOSH - 236,285
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 27.91 115.11 89.36 60.16 30.10 128.54 93.01 -55.21%
EPS 0.92 -10.94 2.19 1.86 1.35 7.17 3.32 -57.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8077 0.7977 0.9308 0.9231 0.8904 0.8009 0.7577 4.35%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.84 1.32 1.26 1.81 2.42 1.84 1.37 -
P/RPS 2.32 0.88 1.08 2.31 5.96 1.01 1.03 71.91%
P/EPS 69.86 -9.28 44.24 74.78 132.69 18.18 28.99 79.84%
EY 1.43 -10.77 2.26 1.34 0.75 5.50 3.45 -44.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.27 1.04 1.51 2.02 1.63 1.27 -26.53%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 27/02/15 27/11/14 26/08/14 28/05/14 28/02/14 28/11/13 -
Price 0.91 1.31 1.49 1.48 1.73 2.41 1.50 -
P/RPS 2.51 0.88 1.28 1.89 4.26 1.33 1.13 70.32%
P/EPS 75.68 -9.21 52.31 61.15 94.86 23.82 31.74 78.57%
EY 1.32 -10.85 1.91 1.64 1.05 4.20 3.15 -44.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.26 1.23 1.23 1.44 2.13 1.39 -26.85%

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