[BRAHIMS] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -122.23%
YoY- -367.57%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 394,829 285,709 185,627 87,379 196,656 7,395 4,667 1811.62%
PBT 58,800 36,613 20,088 4,902 23,241 3,835 2,063 827.40%
Tax -19,751 -14,612 -8,945 -3,627 -8,749 0 0 -
NP 39,049 22,001 11,143 1,275 14,492 3,835 2,063 606.44%
-
NP to SH 22,028 10,185 3,689 -1,774 7,979 3,864 2,063 382.81%
-
Tax Rate 33.59% 39.91% 44.53% 73.99% 37.64% 0.00% 0.00% -
Total Cost 355,780 263,708 174,484 86,104 182,164 3,560 2,604 2529.08%
-
Net Worth 246,007 232,746 254,500 214,805 216,953 193,397 183,625 21.46%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 246,007 232,746 254,500 214,805 216,953 193,397 183,625 21.46%
NOSH 217,705 225,545 214,805 214,805 214,805 197,142 189,266 9.75%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 9.89% 7.70% 6.00% 1.46% 7.37% 51.86% 44.20% -
ROE 8.95% 4.38% 1.45% -0.83% 3.68% 2.00% 1.12% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 181.36 132.58 86.42 40.68 91.55 3.75 2.47 1639.79%
EPS 10.12 4.74 1.72 -0.83 3.96 1.96 1.09 339.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.08 1.1848 1.00 1.01 0.981 0.9702 10.66%
Adjusted Per Share Value based on latest NOSH - 214,805
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 128.54 93.01 60.43 28.45 64.02 2.41 1.52 1811.11%
EPS 7.17 3.32 1.20 -0.58 2.60 1.26 0.67 383.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8009 0.7577 0.8285 0.6993 0.7063 0.6296 0.5978 21.46%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.84 1.37 0.94 0.80 1.02 0.91 1.10 -
P/RPS 1.01 1.03 1.09 1.97 1.11 24.26 44.61 -91.94%
P/EPS 18.18 28.99 54.73 -96.87 27.46 46.43 100.92 -68.00%
EY 5.50 3.45 1.83 -1.03 3.64 2.15 0.99 212.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.27 0.79 0.80 1.01 0.93 1.13 27.58%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 28/11/13 28/08/13 30/05/13 26/02/13 21/11/12 17/08/12 -
Price 2.41 1.50 1.16 1.13 0.80 0.90 1.04 -
P/RPS 1.33 1.13 1.34 2.78 0.87 23.99 42.18 -89.95%
P/EPS 23.82 31.74 67.55 -136.83 21.54 45.92 95.41 -60.25%
EY 4.20 3.15 1.48 -0.73 4.64 2.18 1.05 151.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.39 0.98 1.13 0.79 0.92 1.07 58.04%

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