[BRAHIMS] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 24.83%
YoY- 31.82%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 7,395 4,667 2,196 184,462 137,398 90,425 44,483 -69.66%
PBT 3,835 2,063 663 22,814 16,318 12,029 5,806 -24.09%
Tax 0 0 0 -7,863 -4,749 -4,120 -1,983 -
NP 3,835 2,063 663 14,951 11,569 7,909 3,823 0.20%
-
NP to SH 3,864 2,063 663 8,637 6,919 4,947 2,339 39.61%
-
Tax Rate 0.00% 0.00% 0.00% 34.47% 29.10% 34.25% 34.15% -
Total Cost 3,560 2,604 1,533 169,511 125,829 82,516 40,660 -80.19%
-
Net Worth 193,397 183,625 172,559 169,911 165,984 164,900 160,694 13.10%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 193,397 183,625 172,559 169,911 165,984 164,900 160,694 13.10%
NOSH 197,142 189,266 179,189 178,835 178,785 179,239 178,549 6.80%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 51.86% 44.20% 30.19% 8.11% 8.42% 8.75% 8.59% -
ROE 2.00% 1.12% 0.38% 5.08% 4.17% 3.00% 1.46% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 3.75 2.47 1.23 103.15 76.85 50.45 24.91 -71.60%
EPS 1.96 1.09 0.37 4.83 3.87 2.76 1.31 30.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.981 0.9702 0.963 0.9501 0.9284 0.92 0.90 5.89%
Adjusted Per Share Value based on latest NOSH - 178,978
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.41 1.52 0.71 60.05 44.73 29.44 14.48 -69.64%
EPS 1.26 0.67 0.22 2.81 2.25 1.61 0.76 39.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6296 0.5978 0.5618 0.5532 0.5404 0.5368 0.5231 13.11%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.91 1.10 1.11 0.48 0.44 0.43 0.445 -
P/RPS 24.26 44.61 90.57 0.47 0.57 0.85 1.79 465.75%
P/EPS 46.43 100.92 300.00 9.94 11.37 15.58 33.97 23.08%
EY 2.15 0.99 0.33 10.06 8.80 6.42 2.94 -18.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.13 1.15 0.51 0.47 0.47 0.49 53.11%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 17/08/12 25/05/12 27/02/12 22/11/11 19/08/11 13/05/11 -
Price 0.90 1.04 1.22 1.13 0.40 0.44 0.47 -
P/RPS 23.99 42.18 99.55 1.10 0.52 0.87 1.89 441.62%
P/EPS 45.92 95.41 329.73 23.40 10.34 15.94 35.88 17.82%
EY 2.18 1.05 0.30 4.27 9.67 6.27 2.79 -15.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.07 1.27 1.19 0.43 0.48 0.52 46.12%

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