[BRAHIMS] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -143.1%
YoY- -367.57%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 109,120 100,082 98,248 87,379 54,474 2,728 2,471 1140.77%
PBT 22,187 16,525 15,186 4,902 9,889 1,772 1,400 527.76%
Tax -5,140 -5,667 -5,318 -3,627 -3,068 0 0 -
NP 17,047 10,858 9,868 1,275 6,821 1,772 1,400 426.86%
-
NP to SH 12,685 6,496 5,463 -1,774 4,116 1,801 1,400 332.87%
-
Tax Rate 23.17% 34.29% 35.02% 73.99% 31.02% 0.00% 0.00% -
Total Cost 92,073 89,224 88,380 86,104 47,653 956 1,071 1832.13%
-
Net Worth 254,854 232,746 254,500 214,805 216,953 207,856 191,307 21.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 254,854 232,746 254,500 214,805 216,953 207,856 191,307 21.00%
NOSH 225,534 225,545 214,805 214,805 214,805 211,882 197,183 9.34%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 15.62% 10.85% 10.04% 1.46% 12.52% 64.96% 56.66% -
ROE 4.98% 2.79% 2.15% -0.83% 1.90% 0.87% 0.73% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 48.38 46.44 45.74 40.68 25.36 1.29 1.25 1036.61%
EPS 5.25 3.01 2.54 -0.83 1.92 0.85 0.71 278.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.08 1.1848 1.00 1.01 0.981 0.9702 10.66%
Adjusted Per Share Value based on latest NOSH - 214,805
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 35.52 32.58 31.98 28.45 17.73 0.89 0.80 1145.24%
EPS 4.13 2.11 1.78 -0.58 1.34 0.59 0.46 330.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8297 0.7577 0.8285 0.6993 0.7063 0.6767 0.6228 21.01%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.84 1.37 0.94 0.80 1.02 0.91 1.10 -
P/RPS 3.80 2.95 2.06 1.97 4.02 70.68 87.78 -87.60%
P/EPS 32.71 45.45 36.96 -96.87 53.23 107.06 154.93 -64.44%
EY 3.06 2.20 2.71 -1.03 1.88 0.93 0.65 180.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.27 0.79 0.80 1.01 0.93 1.13 27.58%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 28/11/13 28/08/13 30/05/13 26/02/13 21/11/12 17/08/12 -
Price 2.41 1.50 1.16 1.13 0.80 0.90 1.04 -
P/RPS 4.98 3.23 2.54 2.78 3.15 69.90 82.99 -84.59%
P/EPS 42.85 49.76 45.61 -136.83 41.75 105.88 146.48 -55.83%
EY 2.33 2.01 2.19 -0.73 2.40 0.94 0.68 126.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.39 0.98 1.13 0.79 0.92 1.07 58.04%

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