[BRAHIMS] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 103.86%
YoY- 120.55%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 45,811 38,407 36,875 35,648 38,079 35,869 31,177 29.15%
PBT 2,186 4,193 3,454 1,344 652 2,216 -626 -
Tax -1,973 -1,373 -1,122 -731 -4,120 -855 -376 201.05%
NP 213 2,820 2,332 613 -3,468 1,361 -1,002 -
-
NP to SH -672 1,636 1,305 113 -2,924 661 -1,290 -35.18%
-
Tax Rate 90.26% 32.75% 32.48% 54.39% 631.90% 38.58% - -
Total Cost 45,598 35,587 34,543 35,035 41,547 34,508 32,179 26.07%
-
Net Worth 150,315 165,397 162,678 158,199 166,399 152,434 327,107 -40.36%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 150,315 165,397 162,678 158,199 166,399 152,434 327,107 -40.36%
NOSH 176,842 179,780 178,767 188,333 148,571 134,897 230,357 -16.11%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 0.46% 7.34% 6.32% 1.72% -9.11% 3.79% -3.21% -
ROE -0.45% 0.99% 0.80% 0.07% -1.76% 0.43% -0.39% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 25.91 21.36 20.63 18.93 25.63 26.59 13.53 54.02%
EPS -0.38 0.91 0.73 0.06 -2.00 0.49 -0.56 -22.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.92 0.91 0.84 1.12 1.13 1.42 -28.90%
Adjusted Per Share Value based on latest NOSH - 188,333
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 14.91 12.50 12.00 11.61 12.40 11.68 10.15 29.13%
EPS -0.22 0.53 0.42 0.04 -0.95 0.22 -0.42 -34.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4894 0.5385 0.5296 0.515 0.5417 0.4963 1.0649 -40.36%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.42 0.47 0.34 0.38 0.54 0.47 0.77 -
P/RPS 1.62 2.20 1.65 2.01 2.11 1.77 5.69 -56.62%
P/EPS -110.53 51.65 46.58 633.33 -27.44 95.92 -137.50 -13.51%
EY -0.90 1.94 2.15 0.16 -3.64 1.04 -0.73 14.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.37 0.45 0.48 0.42 0.54 -6.25%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 26/08/09 25/05/09 27/02/09 27/11/08 29/08/08 -
Price 0.40 0.49 0.37 0.48 0.39 0.48 0.69 -
P/RPS 1.54 2.29 1.79 2.54 1.52 1.81 5.10 -54.89%
P/EPS -105.26 53.85 50.68 800.00 -19.82 97.96 -123.21 -9.93%
EY -0.95 1.86 1.97 0.13 -5.05 1.02 -0.81 11.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.53 0.41 0.57 0.35 0.42 0.49 -2.73%

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