[BRAHIMS] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 35.23%
YoY- 89.32%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Cumulative Result
31/05/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 4,155 4,155 18,216 13,918 9,066 4,422 18,410 -65.03%
PBT 9 9 125 -125 -193 -37 -12,931 -
Tax 0 0 0 0 0 0 0 -
NP 9 9 125 -125 -193 -37 -12,931 -
-
NP to SH 9 9 125 -125 -193 -37 -12,931 -
-
Tax Rate 0.00% 0.00% 0.00% - - - - -
Total Cost 4,146 4,146 18,091 14,043 9,259 4,459 31,341 -76.02%
-
Net Worth 20,700 0 23,191 22,292 22,764 21,850 22,498 -5.71%
Dividend
31/05/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 20,700 0 23,191 22,292 22,764 21,850 22,498 -5.71%
NOSH 45,000 45,000 50,416 48,461 49,487 47,500 49,016 -5.85%
Ratio Analysis
31/05/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 0.22% 0.22% 0.69% -0.90% -2.13% -0.84% -70.24% -
ROE 0.04% 0.00% 0.54% -0.56% -0.85% -0.17% -57.47% -
Per Share
31/05/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 9.23 9.23 36.13 28.72 18.32 9.31 37.56 -62.87%
EPS 0.02 0.02 0.26 -0.20 -0.39 -0.07 -26.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.00 0.46 0.46 0.46 0.46 0.459 0.15%
Adjusted Per Share Value based on latest NOSH - 47,857
31/05/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 1.35 1.35 5.93 4.53 2.95 1.44 5.99 -65.07%
EPS 0.00 0.00 0.04 -0.04 -0.06 -0.01 -4.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0674 0.00 0.0755 0.0726 0.0741 0.0711 0.0732 -5.66%
Price Multiplier on Financial Quarter End Date
31/05/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 31/05/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.51 0.60 0.43 0.53 0.62 0.58 0.68 -
P/RPS 5.52 6.50 1.19 1.85 3.38 6.23 1.81 119.72%
P/EPS 2,550.00 3,000.00 173.43 -205.48 -158.97 -744.59 -2.58 -
EY 0.04 0.03 0.58 -0.49 -0.63 -0.13 -38.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.00 0.93 1.15 1.35 1.26 1.48 -18.38%
Price Multiplier on Announcement Date
31/05/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 31/05/05 - 25/02/05 30/11/04 27/08/04 31/05/04 16/03/04 -
Price 0.51 0.00 0.44 0.49 0.55 0.68 0.55 -
P/RPS 5.52 0.00 1.22 1.71 3.00 7.30 1.46 155.72%
P/EPS 2,550.00 0.00 177.47 -189.97 -141.03 -872.97 -2.08 -
EY 0.04 0.00 0.56 -0.53 -0.71 -0.11 -47.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.00 0.96 1.07 1.20 1.48 1.20 -5.35%

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