[BRAHIMS] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
05-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 12946.94%
YoY- 3296.5%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 7,324 3,697 14,600 10,930 6,970 3,461 17,616 -44.38%
PBT 122 105 4,680 6,393 49 -137 -126 -
Tax 0 0 0 0 0 0 0 -
NP 122 105 4,680 6,393 49 -137 -126 -
-
NP to SH 122 105 4,680 6,393 49 -137 -126 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% - - -
Total Cost 7,202 3,592 9,920 4,537 6,921 3,598 17,742 -45.26%
-
Net Worth 26,840 28,500 26,952 28,903 225,400 22,507 22,808 11.49%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 26,840 28,500 26,952 28,903 225,400 22,507 22,808 11.49%
NOSH 48,800 50,000 49,005 48,988 490,000 48,928 49,583 -1.05%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.67% 2.84% 32.05% 58.49% 0.70% -3.96% -0.72% -
ROE 0.45% 0.37% 17.36% 22.12% 0.02% -0.61% -0.55% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 15.01 7.39 29.79 22.31 1.42 7.07 35.53 -43.78%
EPS 0.25 0.21 9.55 13.05 0.01 -0.28 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.57 0.55 0.59 0.46 0.46 0.46 12.68%
Adjusted Per Share Value based on latest NOSH - 48,988
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 2.38 1.20 4.75 3.56 2.27 1.13 5.73 -44.42%
EPS 0.04 0.03 1.52 2.08 0.02 -0.04 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0874 0.0928 0.0877 0.0941 0.7338 0.0733 0.0743 11.46%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.16 0.80 0.77 0.66 0.55 0.51 0.38 -
P/RPS 7.73 10.82 2.58 2.96 38.67 7.21 1.07 275.06%
P/EPS 464.00 380.95 8.06 5.06 5,500.00 -182.14 -149.54 -
EY 0.22 0.26 12.40 19.77 0.02 -0.55 -0.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 1.40 1.40 1.12 1.20 1.11 0.83 86.58%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 25/05/07 27/02/07 05/12/06 21/08/06 31/05/06 28/02/06 -
Price 0.90 0.86 0.78 0.91 0.60 0.53 0.43 -
P/RPS 6.00 11.63 2.62 4.08 42.18 7.49 1.21 191.64%
P/EPS 360.00 409.52 8.17 6.97 6,000.00 -189.29 -169.21 -
EY 0.28 0.24 12.24 14.34 0.02 -0.53 -0.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.51 1.42 1.54 1.30 1.15 0.93 46.11%

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