[BRAHIMS] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 111.16%
YoY- -46.32%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 87,379 54,474 2,728 2,471 2,196 47,064 46,973 51.19%
PBT 4,902 9,889 1,772 1,400 663 6,496 4,289 9.30%
Tax -3,627 -3,068 0 0 0 -3,114 -629 221.21%
NP 1,275 6,821 1,772 1,400 663 3,382 3,660 -50.45%
-
NP to SH -1,774 4,116 1,801 1,400 663 1,718 1,972 -
-
Tax Rate 73.99% 31.02% 0.00% 0.00% 0.00% 47.94% 14.67% -
Total Cost 86,104 47,653 956 1,071 1,533 43,682 43,313 58.03%
-
Net Worth 214,805 216,953 207,856 191,307 172,559 170,047 166,436 18.52%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 214,805 216,953 207,856 191,307 172,559 170,047 166,436 18.52%
NOSH 214,805 214,805 211,882 197,183 179,189 178,978 179,272 12.79%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.46% 12.52% 64.96% 56.66% 30.19% 7.19% 7.79% -
ROE -0.83% 1.90% 0.87% 0.73% 0.38% 1.01% 1.18% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 40.68 25.36 1.29 1.25 1.23 26.30 26.20 34.05%
EPS -0.83 1.92 0.85 0.71 0.37 0.96 1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.01 0.981 0.9702 0.963 0.9501 0.9284 5.07%
Adjusted Per Share Value based on latest NOSH - 197,183
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 28.45 17.73 0.89 0.80 0.71 15.32 15.29 51.22%
EPS -0.58 1.34 0.59 0.46 0.22 0.56 0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6993 0.7063 0.6767 0.6228 0.5618 0.5536 0.5418 18.52%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.80 1.02 0.91 1.10 1.11 0.48 0.44 -
P/RPS 1.97 4.02 70.68 87.78 90.57 1.83 1.68 11.18%
P/EPS -96.87 53.23 107.06 154.93 300.00 50.01 40.00 -
EY -1.03 1.88 0.93 0.65 0.33 2.00 2.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.01 0.93 1.13 1.15 0.51 0.47 42.51%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 26/02/13 21/11/12 17/08/12 25/05/12 27/02/12 22/11/11 -
Price 1.13 0.80 0.90 1.04 1.22 1.13 0.40 -
P/RPS 2.78 3.15 69.90 82.99 99.55 4.30 1.53 48.84%
P/EPS -136.83 41.75 105.88 146.48 329.73 117.72 36.36 -
EY -0.73 2.40 0.94 0.68 0.30 0.85 2.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.79 0.92 1.07 1.27 1.19 0.43 90.32%

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