[BRAHIMS] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 443.45%
YoY- 1942.48%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 42,203 42,174 42,834 38,599 45,811 38,407 36,875 9.38%
PBT 4,467 6,039 5,168 3,964 2,186 4,193 3,454 18.64%
Tax -1,908 -2,069 -1,762 -1,656 -1,973 -1,373 -1,122 42.33%
NP 2,559 3,970 3,406 2,308 213 2,820 2,332 6.37%
-
NP to SH 1,122 2,383 1,951 2,308 -672 1,636 1,305 -9.55%
-
Tax Rate 42.71% 34.26% 34.09% 41.78% 90.26% 32.75% 32.48% -
Total Cost 39,644 38,204 39,428 36,291 45,598 35,587 34,543 9.58%
-
Net Worth 160,714 157,672 155,722 325,390 150,315 165,397 162,678 -0.80%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 160,714 157,672 155,722 325,390 150,315 165,397 162,678 -0.80%
NOSH 178,571 179,172 178,990 378,360 176,842 179,780 178,767 -0.07%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.06% 9.41% 7.95% 5.98% 0.46% 7.34% 6.32% -
ROE 0.70% 1.51% 1.25% 0.71% -0.45% 0.99% 0.80% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 23.63 23.54 23.93 10.20 25.91 21.36 20.63 9.44%
EPS 0.63 1.33 1.09 0.61 -0.38 0.91 0.73 -9.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.88 0.87 0.86 0.85 0.92 0.91 -0.73%
Adjusted Per Share Value based on latest NOSH - 378,360
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 13.74 13.73 13.94 12.57 14.91 12.50 12.00 9.41%
EPS 0.37 0.78 0.64 0.75 -0.22 0.53 0.42 -8.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5232 0.5133 0.507 1.0593 0.4894 0.5385 0.5296 -0.80%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.475 0.48 0.38 0.34 0.42 0.47 0.34 -
P/RPS 2.01 2.04 1.59 3.33 1.62 2.20 1.65 14.02%
P/EPS 75.60 36.09 34.86 55.74 -110.53 51.65 46.58 37.98%
EY 1.32 2.77 2.87 1.79 -0.90 1.94 2.15 -27.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.55 0.44 0.40 0.49 0.51 0.37 26.98%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 26/08/10 31/05/10 25/02/10 26/11/09 26/08/09 -
Price 0.46 0.51 0.51 0.36 0.40 0.49 0.37 -
P/RPS 1.95 2.17 2.13 3.53 1.54 2.29 1.79 5.85%
P/EPS 73.21 38.35 46.79 59.02 -105.26 53.85 50.68 27.70%
EY 1.37 2.61 2.14 1.69 -0.95 1.86 1.97 -21.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.58 0.59 0.42 0.47 0.53 0.41 15.61%

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