[BREM] QoQ Quarter Result on 31-Mar-2013 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -131.6%
YoY- -133.12%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 20,765 56,559 35,673 10,990 44,880 26,850 31,704 -24.52%
PBT 13,362 21,360 12,912 2,525 25,622 9,486 10,723 15.75%
Tax -3,895 -5,790 -4,458 -4,233 -5,840 -2,404 -2,791 24.80%
NP 9,467 15,570 8,454 -1,708 19,782 7,082 7,932 12.48%
-
NP to SH 7,110 11,203 5,751 -5,231 16,554 4,765 5,704 15.77%
-
Tax Rate 29.15% 27.11% 34.53% 167.64% 22.79% 25.34% 26.03% -
Total Cost 11,298 40,989 27,219 12,698 25,098 19,768 23,772 -39.01%
-
Net Worth 474,000 334,743 466,845 313,860 225,751 485,107 499,532 -3.42%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 3,411 - - - -
Div Payout % - - - 0.00% - - - -
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 474,000 334,743 466,845 313,860 225,751 485,107 499,532 -3.42%
NOSH 169,285 167,371 169,147 113,717 112,875 167,857 172,848 -1.37%
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 45.59% 27.53% 23.70% -15.54% 44.08% 26.38% 25.02% -
ROE 1.50% 3.35% 1.23% -1.67% 7.33% 0.98% 1.14% -
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 12.27 33.79 21.09 9.66 39.76 16.00 18.34 -23.44%
EPS 4.20 6.70 3.40 -4.60 14.60 2.80 3.30 17.39%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.80 2.00 2.76 2.76 2.00 2.89 2.89 -2.08%
Adjusted Per Share Value based on latest NOSH - 113,717
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 6.01 16.37 10.33 3.18 12.99 7.77 9.18 -24.54%
EPS 2.06 3.24 1.66 -1.51 4.79 1.38 1.65 15.89%
DPS 0.00 0.00 0.00 0.99 0.00 0.00 0.00 -
NAPS 1.372 0.9689 1.3513 0.9085 0.6535 1.4042 1.4459 -3.42%
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 2.00 1.22 1.18 1.12 1.10 1.18 1.19 -
P/RPS 16.30 3.61 5.60 11.59 2.77 7.38 6.49 84.45%
P/EPS 47.62 18.23 34.71 -24.35 7.50 41.57 36.06 20.30%
EY 2.10 5.49 2.88 -4.11 13.33 2.41 2.77 -16.81%
DY 0.00 0.00 0.00 2.68 0.00 0.00 0.00 -
P/NAPS 0.71 0.61 0.43 0.41 0.55 0.41 0.41 44.06%
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 27/02/14 28/11/13 29/08/13 31/05/13 28/02/13 28/11/12 29/08/12 -
Price 2.04 1.22 1.15 1.23 1.07 1.11 1.19 -
P/RPS 16.63 3.61 5.45 12.73 2.69 6.94 6.49 86.93%
P/EPS 48.57 18.23 33.82 -26.74 7.30 39.10 36.06 21.89%
EY 2.06 5.49 2.96 -3.74 13.71 2.56 2.77 -17.87%
DY 0.00 0.00 0.00 2.44 0.00 0.00 0.00 -
P/NAPS 0.73 0.61 0.42 0.45 0.54 0.38 0.41 46.74%

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