[BRAHIMS] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -3.11%
YoY- 1942.48%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 165,810 123,607 81,433 38,599 156,741 110,930 72,523 73.28%
PBT 19,638 15,171 9,132 3,964 11,177 8,990 4,798 155.21%
Tax -7,395 -5,487 -3,418 -1,656 -5,199 -3,225 -1,853 150.96%
NP 12,243 9,684 5,714 2,308 5,978 5,765 2,945 157.87%
-
NP to SH 6,552 5,430 3,047 2,308 2,382 3,054 1,418 176.64%
-
Tax Rate 37.66% 36.17% 37.43% 41.78% 46.52% 35.87% 38.62% -
Total Cost 153,567 113,923 75,719 36,291 150,763 105,165 69,578 69.27%
-
Net Worth 161,197 157,702 155,934 325,390 152,233 164,308 163,339 -0.87%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 161,197 157,702 155,934 325,390 152,233 164,308 163,339 -0.87%
NOSH 179,108 179,207 179,235 378,360 179,097 178,596 179,493 -0.14%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.38% 7.83% 7.02% 5.98% 3.81% 5.20% 4.06% -
ROE 4.06% 3.44% 1.95% 0.71% 1.56% 1.86% 0.87% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 92.58 68.97 45.43 10.20 87.52 62.11 40.40 73.55%
EPS 3.66 3.03 1.70 0.61 1.33 1.71 0.79 177.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.88 0.87 0.86 0.85 0.92 0.91 -0.73%
Adjusted Per Share Value based on latest NOSH - 378,360
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 53.98 40.24 26.51 12.57 51.03 36.11 23.61 73.28%
EPS 2.13 1.77 0.99 0.75 0.78 0.99 0.46 177.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5248 0.5134 0.5076 1.0593 0.4956 0.5349 0.5318 -0.87%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.475 0.48 0.38 0.34 0.42 0.47 0.34 -
P/RPS 0.51 0.70 0.84 3.33 0.48 0.76 0.84 -28.23%
P/EPS 12.98 15.84 22.35 55.74 31.58 27.49 43.04 -54.93%
EY 7.70 6.31 4.47 1.79 3.17 3.64 2.32 122.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.55 0.44 0.40 0.49 0.51 0.37 26.98%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 26/08/10 31/05/10 25/02/10 26/11/09 26/08/09 -
Price 0.46 0.51 0.51 0.36 0.40 0.49 0.37 -
P/RPS 0.50 0.74 1.12 3.53 0.46 0.79 0.92 -33.32%
P/EPS 12.57 16.83 30.00 59.02 30.08 28.65 46.84 -58.29%
EY 7.95 5.94 3.33 1.69 3.33 3.49 2.14 139.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.58 0.59 0.42 0.47 0.53 0.41 15.61%

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