[BRAHIMS] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 1054.87%
YoY- 201.16%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 38,599 45,811 38,407 36,875 35,648 38,079 35,869 5.01%
PBT 3,964 2,186 4,193 3,454 1,344 652 2,216 47.41%
Tax -1,656 -1,973 -1,373 -1,122 -731 -4,120 -855 55.44%
NP 2,308 213 2,820 2,332 613 -3,468 1,361 42.25%
-
NP to SH 2,308 -672 1,636 1,305 113 -2,924 661 130.33%
-
Tax Rate 41.78% 90.26% 32.75% 32.48% 54.39% 631.90% 38.58% -
Total Cost 36,291 45,598 35,587 34,543 35,035 41,547 34,508 3.41%
-
Net Worth 325,390 150,315 165,397 162,678 158,199 166,399 152,434 65.86%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 325,390 150,315 165,397 162,678 158,199 166,399 152,434 65.86%
NOSH 378,360 176,842 179,780 178,767 188,333 148,571 134,897 99.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 5.98% 0.46% 7.34% 6.32% 1.72% -9.11% 3.79% -
ROE 0.71% -0.45% 0.99% 0.80% 0.07% -1.76% 0.43% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 10.20 25.91 21.36 20.63 18.93 25.63 26.59 -47.23%
EPS 0.61 -0.38 0.91 0.73 0.06 -2.00 0.49 15.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.85 0.92 0.91 0.84 1.12 1.13 -16.65%
Adjusted Per Share Value based on latest NOSH - 178,767
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 12.57 14.91 12.50 12.00 11.61 12.40 11.68 5.02%
EPS 0.75 -0.22 0.53 0.42 0.04 -0.95 0.22 126.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0593 0.4894 0.5385 0.5296 0.515 0.5417 0.4963 65.85%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.34 0.42 0.47 0.34 0.38 0.54 0.47 -
P/RPS 3.33 1.62 2.20 1.65 2.01 2.11 1.77 52.45%
P/EPS 55.74 -110.53 51.65 46.58 633.33 -27.44 95.92 -30.38%
EY 1.79 -0.90 1.94 2.15 0.16 -3.64 1.04 43.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.49 0.51 0.37 0.45 0.48 0.42 -3.20%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 26/11/09 26/08/09 25/05/09 27/02/09 27/11/08 -
Price 0.36 0.40 0.49 0.37 0.48 0.39 0.48 -
P/RPS 3.53 1.54 2.29 1.79 2.54 1.52 1.81 56.16%
P/EPS 59.02 -105.26 53.85 50.68 800.00 -19.82 97.96 -28.68%
EY 1.69 -0.95 1.86 1.97 0.13 -5.05 1.02 40.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.47 0.53 0.41 0.57 0.35 0.42 0.00%

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