[BRAHIMS] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 102.75%
YoY- 120.55%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 156,741 110,930 72,523 35,648 107,592 69,513 33,644 178.16%
PBT 11,177 8,990 4,798 1,344 1,693 1,041 -1,176 -
Tax -5,199 -3,225 -1,853 -731 -5,352 -1,232 -376 473.33%
NP 5,978 5,765 2,945 613 -3,659 -191 -1,552 -
-
NP to SH 2,382 3,054 1,418 113 -4,102 -1,178 -1,840 -
-
Tax Rate 46.52% 35.87% 38.62% 54.39% 316.13% 118.35% - -
Total Cost 150,763 105,165 69,578 35,035 111,251 69,704 35,196 163.05%
-
Net Worth 152,233 164,308 163,339 158,199 122,563 153,004 192,117 -14.33%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 152,233 164,308 163,339 158,199 122,563 153,004 192,117 -14.33%
NOSH 179,097 178,596 179,493 188,333 145,909 135,402 135,294 20.49%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.81% 5.20% 4.06% 1.72% -3.40% -0.27% -4.61% -
ROE 1.56% 1.86% 0.87% 0.07% -3.35% -0.77% -0.96% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 87.52 62.11 40.40 18.93 73.74 51.34 24.87 130.83%
EPS 1.33 1.71 0.79 0.06 -2.80 -0.87 -1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.92 0.91 0.84 0.84 1.13 1.42 -28.90%
Adjusted Per Share Value based on latest NOSH - 188,333
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 51.03 36.11 23.61 11.61 35.03 22.63 10.95 178.22%
EPS 0.78 0.99 0.46 0.04 -1.34 -0.38 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4956 0.5349 0.5318 0.515 0.399 0.4981 0.6254 -14.32%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.42 0.47 0.34 0.38 0.54 0.47 0.77 -
P/RPS 0.48 0.76 0.84 2.01 0.73 0.92 3.10 -71.06%
P/EPS 31.58 27.49 43.04 633.33 -19.21 -54.02 -56.62 -
EY 3.17 3.64 2.32 0.16 -5.21 -1.85 -1.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.37 0.45 0.64 0.42 0.54 -6.25%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 26/08/09 25/05/09 27/02/09 27/11/08 29/08/08 -
Price 0.40 0.49 0.37 0.48 0.39 0.48 0.69 -
P/RPS 0.46 0.79 0.92 2.54 0.53 0.93 2.77 -69.68%
P/EPS 30.08 28.65 46.84 800.00 -13.87 -55.17 -50.74 -
EY 3.33 3.49 2.14 0.13 -7.21 -1.81 -1.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.53 0.41 0.57 0.46 0.42 0.49 -2.73%

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