[BRAHIMS] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 115.37%
YoY- 359.25%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 81,433 38,599 156,741 110,930 72,523 35,648 107,592 -16.99%
PBT 9,132 3,964 11,177 8,990 4,798 1,344 1,693 208.51%
Tax -3,418 -1,656 -5,199 -3,225 -1,853 -731 -5,352 -25.90%
NP 5,714 2,308 5,978 5,765 2,945 613 -3,659 -
-
NP to SH 3,047 2,308 2,382 3,054 1,418 113 -4,102 -
-
Tax Rate 37.43% 41.78% 46.52% 35.87% 38.62% 54.39% 316.13% -
Total Cost 75,719 36,291 150,763 105,165 69,578 35,035 111,251 -22.67%
-
Net Worth 155,934 325,390 152,233 164,308 163,339 158,199 122,563 17.46%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 155,934 325,390 152,233 164,308 163,339 158,199 122,563 17.46%
NOSH 179,235 378,360 179,097 178,596 179,493 188,333 145,909 14.74%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 7.02% 5.98% 3.81% 5.20% 4.06% 1.72% -3.40% -
ROE 1.95% 0.71% 1.56% 1.86% 0.87% 0.07% -3.35% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 45.43 10.20 87.52 62.11 40.40 18.93 73.74 -27.66%
EPS 1.70 0.61 1.33 1.71 0.79 0.06 -2.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.86 0.85 0.92 0.91 0.84 0.84 2.37%
Adjusted Per Share Value based on latest NOSH - 179,780
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 26.51 12.57 51.03 36.11 23.61 11.61 35.03 -16.99%
EPS 0.99 0.75 0.78 0.99 0.46 0.04 -1.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5076 1.0593 0.4956 0.5349 0.5318 0.515 0.399 17.46%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.38 0.34 0.42 0.47 0.34 0.38 0.54 -
P/RPS 0.84 3.33 0.48 0.76 0.84 2.01 0.73 9.83%
P/EPS 22.35 55.74 31.58 27.49 43.04 633.33 -19.21 -
EY 4.47 1.79 3.17 3.64 2.32 0.16 -5.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.49 0.51 0.37 0.45 0.64 -22.15%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 31/05/10 25/02/10 26/11/09 26/08/09 25/05/09 27/02/09 -
Price 0.51 0.36 0.40 0.49 0.37 0.48 0.39 -
P/RPS 1.12 3.53 0.46 0.79 0.92 2.54 0.53 64.90%
P/EPS 30.00 59.02 30.08 28.65 46.84 800.00 -13.87 -
EY 3.33 1.69 3.33 3.49 2.14 0.13 -7.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.42 0.47 0.53 0.41 0.57 0.46 18.10%

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