[BRAHIMS] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -599.14%
YoY- -252.5%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 217,689 152,813 85,726 353,572 274,500 184,809 92,473 76.87%
PBT -12,822 -2,687 5,511 -34,808 23,716 18,031 11,595 -
Tax -717 -152 -52 -653 -9,498 -6,717 -4,170 -69.04%
NP -13,539 -2,839 5,459 -35,461 14,218 11,314 7,425 -
-
NP to SH -12,605 -3,972 2,841 -33,592 6,730 5,719 4,157 -
-
Tax Rate - - 0.94% - 40.05% 37.25% 35.96% -
Total Cost 231,228 155,652 80,267 389,033 260,282 173,495 85,048 94.67%
-
Net Worth 233,922 243,374 248,099 245,028 285,905 283,542 273,518 -9.89%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 233,922 243,374 248,099 245,028 285,905 283,542 273,518 -9.89%
NOSH 236,285 236,285 236,285 236,285 236,285 236,285 236,285 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -6.22% -1.86% 6.37% -10.03% 5.18% 6.12% 8.03% -
ROE -5.39% -1.63% 1.15% -13.71% 2.35% 2.02% 1.52% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 92.13 64.67 36.28 149.64 116.17 78.21 40.57 72.68%
EPS -5.33 -1.68 1.20 -14.34 2.88 2.46 1.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 1.03 1.05 1.037 1.21 1.20 1.20 -12.02%
Adjusted Per Share Value based on latest NOSH - 236,285
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 70.87 49.75 27.91 115.11 89.36 60.16 30.10 76.89%
EPS -4.10 -1.29 0.92 -10.94 2.19 1.86 1.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7615 0.7923 0.8077 0.7977 0.9308 0.9231 0.8904 -9.89%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.605 0.91 0.84 1.32 1.26 1.81 2.42 -
P/RPS 0.66 1.41 2.32 0.88 1.08 2.31 5.96 -76.90%
P/EPS -11.34 -54.13 69.86 -9.28 44.24 74.78 132.69 -
EY -8.82 -1.85 1.43 -10.77 2.26 1.34 0.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.88 0.80 1.27 1.04 1.51 2.02 -54.95%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 27/08/15 28/05/15 27/02/15 27/11/14 26/08/14 28/05/14 -
Price 0.955 0.585 0.91 1.31 1.49 1.48 1.73 -
P/RPS 1.04 0.90 2.51 0.88 1.28 1.89 4.26 -60.90%
P/EPS -17.90 -34.80 75.68 -9.21 52.31 61.15 94.86 -
EY -5.59 -2.87 1.32 -10.85 1.91 1.64 1.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.57 0.87 1.26 1.23 1.23 1.44 -23.66%

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