[BRAHIMS] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 37.0%
YoY- -200.8%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 CAGR
Revenue 10,930 6,970 3,461 17,616 12,512 8,205 4,155 106.45%
PBT 6,393 49 -137 -126 -200 -123 9 13613.01%
Tax 0 0 0 0 0 0 0 -
NP 6,393 49 -137 -126 -200 -123 9 13613.01%
-
NP to SH 6,393 49 -137 -126 -200 -123 9 13613.01%
-
Tax Rate 0.00% 0.00% - - - - 0.00% -
Total Cost 4,537 6,921 3,598 17,742 12,712 8,328 4,146 6.98%
-
Net Worth 28,903 225,400 22,507 22,808 22,439 22,632 20,700 28.42%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 CAGR
Net Worth 28,903 225,400 22,507 22,808 22,439 22,632 20,700 28.42%
NOSH 48,988 490,000 48,928 49,583 48,780 49,200 45,000 6.57%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 CAGR
NP Margin 58.49% 0.70% -3.96% -0.72% -1.60% -1.50% 0.22% -
ROE 22.12% 0.02% -0.61% -0.55% -0.89% -0.54% 0.04% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 CAGR
RPS 22.31 1.42 7.07 35.53 25.65 16.68 9.23 93.76%
EPS 13.05 0.01 -0.28 -0.26 -0.41 -0.25 0.02 12767.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.46 0.46 0.46 0.46 0.46 0.46 20.50%
Adjusted Per Share Value based on latest NOSH - 48,235
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 CAGR
RPS 3.56 2.27 1.13 5.73 4.07 2.67 1.35 106.83%
EPS 2.08 0.02 -0.04 -0.04 -0.07 -0.04 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0941 0.7338 0.0733 0.0743 0.0731 0.0737 0.0674 28.41%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/05/05 -
Price 0.66 0.55 0.51 0.38 0.50 0.56 0.51 -
P/RPS 2.96 38.67 7.21 1.07 1.95 3.36 5.52 -37.31%
P/EPS 5.06 5,500.00 -182.14 -149.54 -121.95 -224.00 2,550.00 -99.05%
EY 19.77 0.02 -0.55 -0.67 -0.82 -0.45 0.04 10349.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.20 1.11 0.83 1.09 1.22 1.11 0.67%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 CAGR
Date 05/12/06 21/08/06 31/05/06 28/02/06 28/11/05 12/09/05 31/05/05 -
Price 0.91 0.60 0.53 0.43 0.32 0.52 0.51 -
P/RPS 4.08 42.18 7.49 1.21 1.25 3.12 5.52 -20.27%
P/EPS 6.97 6,000.00 -189.29 -169.21 -78.05 -208.00 2,550.00 -98.80%
EY 14.34 0.02 -0.53 -0.59 -1.28 -0.48 0.04 8114.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.30 1.15 0.93 0.70 1.13 1.11 27.81%

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