[BRAHIMS] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 25.36%
YoY- 147.5%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 42,834 38,599 45,811 38,407 36,875 35,648 38,079 8.18%
PBT 5,168 3,964 2,186 4,193 3,454 1,344 652 299.05%
Tax -1,762 -1,656 -1,973 -1,373 -1,122 -731 -4,120 -43.32%
NP 3,406 2,308 213 2,820 2,332 613 -3,468 -
-
NP to SH 1,951 2,308 -672 1,636 1,305 113 -2,924 -
-
Tax Rate 34.09% 41.78% 90.26% 32.75% 32.48% 54.39% 631.90% -
Total Cost 39,428 36,291 45,598 35,587 34,543 35,035 41,547 -3.43%
-
Net Worth 155,722 325,390 150,315 165,397 162,678 158,199 166,399 -4.33%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 155,722 325,390 150,315 165,397 162,678 158,199 166,399 -4.33%
NOSH 178,990 378,360 176,842 179,780 178,767 188,333 148,571 13.26%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 7.95% 5.98% 0.46% 7.34% 6.32% 1.72% -9.11% -
ROE 1.25% 0.71% -0.45% 0.99% 0.80% 0.07% -1.76% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 23.93 10.20 25.91 21.36 20.63 18.93 25.63 -4.48%
EPS 1.09 0.61 -0.38 0.91 0.73 0.06 -2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.86 0.85 0.92 0.91 0.84 1.12 -15.53%
Adjusted Per Share Value based on latest NOSH - 179,780
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 13.94 12.57 14.91 12.50 12.00 11.61 12.40 8.14%
EPS 0.64 0.75 -0.22 0.53 0.42 0.04 -0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.507 1.0593 0.4894 0.5385 0.5296 0.515 0.5417 -4.32%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.38 0.34 0.42 0.47 0.34 0.38 0.54 -
P/RPS 1.59 3.33 1.62 2.20 1.65 2.01 2.11 -17.23%
P/EPS 34.86 55.74 -110.53 51.65 46.58 633.33 -27.44 -
EY 2.87 1.79 -0.90 1.94 2.15 0.16 -3.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.49 0.51 0.37 0.45 0.48 -5.65%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 31/05/10 25/02/10 26/11/09 26/08/09 25/05/09 27/02/09 -
Price 0.51 0.36 0.40 0.49 0.37 0.48 0.39 -
P/RPS 2.13 3.53 1.54 2.29 1.79 2.54 1.52 25.30%
P/EPS 46.79 59.02 -105.26 53.85 50.68 800.00 -19.82 -
EY 2.14 1.69 -0.95 1.86 1.97 0.13 -5.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.42 0.47 0.53 0.41 0.57 0.35 41.77%

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