[BRAHIMS] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -24.39%
YoY- -17.25%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 2,471 2,196 47,064 46,973 45,942 44,483 42,203 -84.94%
PBT 1,400 663 6,496 4,289 6,223 5,806 4,467 -53.89%
Tax 0 0 -3,114 -629 -2,137 -1,983 -1,908 -
NP 1,400 663 3,382 3,660 4,086 3,823 2,559 -33.13%
-
NP to SH 1,400 663 1,718 1,972 2,608 2,339 1,122 15.91%
-
Tax Rate 0.00% 0.00% 47.94% 14.67% 34.34% 34.15% 42.71% -
Total Cost 1,071 1,533 43,682 43,313 41,856 40,660 39,644 -91.01%
-
Net Worth 191,307 172,559 170,047 166,436 164,339 160,694 160,714 12.33%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 191,307 172,559 170,047 166,436 164,339 160,694 160,714 12.33%
NOSH 197,183 179,189 178,978 179,272 178,630 178,549 178,571 6.83%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 56.66% 30.19% 7.19% 7.79% 8.89% 8.59% 6.06% -
ROE 0.73% 0.38% 1.01% 1.18% 1.59% 1.46% 0.70% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1.25 1.23 26.30 26.20 25.72 24.91 23.63 -85.93%
EPS 0.71 0.37 0.96 1.10 1.46 1.31 0.63 8.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9702 0.963 0.9501 0.9284 0.92 0.90 0.90 5.13%
Adjusted Per Share Value based on latest NOSH - 179,272
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 0.80 0.71 15.32 15.29 14.96 14.48 13.74 -85.00%
EPS 0.46 0.22 0.56 0.64 0.85 0.76 0.37 15.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6228 0.5618 0.5536 0.5418 0.535 0.5231 0.5232 12.33%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.10 1.11 0.48 0.44 0.43 0.445 0.475 -
P/RPS 87.78 90.57 1.83 1.68 1.67 1.79 2.01 1142.98%
P/EPS 154.93 300.00 50.01 40.00 29.45 33.97 75.60 61.41%
EY 0.65 0.33 2.00 2.50 3.40 2.94 1.32 -37.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.15 0.51 0.47 0.47 0.49 0.53 65.73%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 17/08/12 25/05/12 27/02/12 22/11/11 19/08/11 13/05/11 25/02/11 -
Price 1.04 1.22 1.13 0.40 0.44 0.47 0.46 -
P/RPS 82.99 99.55 4.30 1.53 1.71 1.89 1.95 1121.76%
P/EPS 146.48 329.73 117.72 36.36 30.14 35.88 73.21 58.85%
EY 0.68 0.30 0.85 2.75 3.32 2.79 1.37 -37.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.27 1.19 0.43 0.48 0.52 0.51 63.96%

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