[BRAHIMS] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -35.28%
YoY- -84.44%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 67,087 85,726 79,072 89,691 92,336 92,473 109,120 -27.76%
PBT -8,198 5,511 -58,524 5,685 6,436 11,595 22,187 -
Tax -100 -52 8,845 -2,781 -2,547 -4,170 -5,140 -92.81%
NP -8,298 5,459 -49,679 2,904 3,889 7,425 17,047 -
-
NP to SH -6,813 2,841 -40,322 1,011 1,562 4,157 12,685 -
-
Tax Rate - 0.94% - 48.92% 39.57% 35.96% 23.17% -
Total Cost 75,385 80,267 128,751 86,787 88,447 85,048 92,073 -12.51%
-
Net Worth 243,374 248,099 245,028 285,905 283,542 273,518 254,854 -3.03%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 243,374 248,099 245,028 285,905 283,542 273,518 254,854 -3.03%
NOSH 236,285 236,285 236,285 236,285 236,285 236,285 225,534 3.16%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -12.37% 6.37% -62.83% 3.24% 4.21% 8.03% 15.62% -
ROE -2.80% 1.15% -16.46% 0.35% 0.55% 1.52% 4.98% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 28.39 36.28 33.46 37.96 39.08 40.57 48.38 -29.97%
EPS -2.88 1.20 -17.06 0.43 0.66 1.82 5.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.05 1.037 1.21 1.20 1.20 1.13 -6.00%
Adjusted Per Share Value based on latest NOSH - 236,285
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 21.84 27.91 25.74 29.20 30.06 30.10 35.52 -27.75%
EPS -2.22 0.92 -13.13 0.33 0.51 1.35 4.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7923 0.8077 0.7977 0.9308 0.9231 0.8904 0.8297 -3.03%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.91 0.84 1.32 1.26 1.81 2.42 1.84 -
P/RPS 3.21 2.32 3.94 3.32 4.63 5.96 3.80 -10.66%
P/EPS -31.56 69.86 -7.74 294.48 273.80 132.69 32.71 -
EY -3.17 1.43 -12.93 0.34 0.37 0.75 3.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.80 1.27 1.04 1.51 2.02 1.63 -33.77%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 27/02/15 27/11/14 26/08/14 28/05/14 28/02/14 -
Price 0.585 0.91 1.31 1.49 1.48 1.73 2.41 -
P/RPS 2.06 2.51 3.91 3.93 3.79 4.26 4.98 -44.57%
P/EPS -20.29 75.68 -7.68 348.23 223.88 94.86 42.85 -
EY -4.93 1.32 -13.03 0.29 0.45 1.05 2.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.87 1.26 1.23 1.23 1.44 2.13 -58.57%

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