[BRAHIMS] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 99.69%
YoY- 72.99%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 4,296 4,852 4,644 4,422 4,192 4,434 5,124 -11.03%
PBT 250 67 -155 -37 -11,761 -707 -326 -
Tax 0 0 0 0 0 0 0 -
NP 250 67 -155 -37 -11,761 -707 -326 -
-
NP to SH 250 67 -155 -37 -11,761 -707 -326 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 4,046 4,785 4,799 4,459 15,953 5,141 5,450 -17.93%
-
Net Worth 23,093 22,014 22,281 21,850 22,051 31,422 32,113 -19.65%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 23,093 22,014 22,281 21,850 22,051 31,422 32,113 -19.65%
NOSH 50,204 47,857 48,437 47,500 49,002 49,097 48,656 2.10%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 5.82% 1.38% -3.34% -0.84% -280.56% -15.94% -6.36% -
ROE 1.08% 0.30% -0.70% -0.17% -53.34% -2.25% -1.02% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 8.56 10.14 9.59 9.31 8.55 9.03 10.53 -12.84%
EPS 0.51 0.14 -0.32 -0.07 -23.66 -1.44 -0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.46 0.46 0.46 0.45 0.64 0.66 -21.30%
Adjusted Per Share Value based on latest NOSH - 47,500
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 1.40 1.58 1.51 1.44 1.36 1.44 1.67 -11.04%
EPS 0.08 0.02 -0.05 -0.01 -3.83 -0.23 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0752 0.0717 0.0725 0.0711 0.0718 0.1023 0.1045 -19.61%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.43 0.53 0.62 0.58 0.68 0.64 0.54 -
P/RPS 5.03 5.23 6.47 6.23 7.95 7.09 5.13 -1.29%
P/EPS 86.35 378.57 -193.75 -744.59 -2.83 -44.44 -80.60 -
EY 1.16 0.26 -0.52 -0.13 -35.30 -2.25 -1.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.15 1.35 1.26 1.51 1.00 0.82 8.71%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 30/11/04 27/08/04 31/05/04 16/03/04 28/11/03 29/08/03 -
Price 0.44 0.49 0.55 0.68 0.55 0.66 0.71 -
P/RPS 5.14 4.83 5.74 7.30 6.43 7.31 6.74 -16.46%
P/EPS 88.36 350.00 -171.88 -872.97 -2.29 -45.83 -105.97 -
EY 1.13 0.29 -0.58 -0.11 -43.64 -2.18 -0.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.07 1.20 1.48 1.22 1.03 1.08 -7.51%

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