[BRAHIMS] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 20.41%
YoY- 33.23%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 20,635 20,444 20,621 19,604 17,381 16,431 15,402 21.59%
PBT -1,610 -1,958 -1,816 -2,135 -2,713 -3,235 -4,429 -49.15%
Tax -21 -21 -21 -119 -119 1,077 2,266 -
NP -1,631 -1,979 -1,837 -2,254 -2,832 -2,158 -2,163 -17.19%
-
NP to SH -1,631 -1,979 -1,837 -2,254 -2,832 -3,354 -4,548 -49.61%
-
Tax Rate - - - - - - - -
Total Cost 22,266 22,423 22,458 21,858 20,213 18,589 17,565 17.17%
-
Net Worth 32,113 32,292 32,742 33,228 33,699 35,499 34,873 -5.36%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 32,113 32,292 32,742 33,228 33,699 35,499 34,873 -5.36%
NOSH 48,656 48,928 48,869 48,865 48,840 50,000 49,117 -0.62%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -7.90% -9.68% -8.91% -11.50% -16.29% -13.13% -14.04% -
ROE -5.08% -6.13% -5.61% -6.78% -8.40% -9.45% -13.04% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 42.41 41.78 42.20 40.12 35.59 32.86 31.36 22.35%
EPS -3.35 -4.04 -3.76 -4.61 -5.80 -6.71 -9.26 -49.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.66 0.67 0.68 0.69 0.71 0.71 -4.76%
Adjusted Per Share Value based on latest NOSH - 48,865
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 6.72 6.66 6.71 6.38 5.66 5.35 5.01 21.68%
EPS -0.53 -0.64 -0.60 -0.73 -0.92 -1.09 -1.48 -49.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1045 0.1051 0.1066 0.1082 0.1097 0.1156 0.1135 -5.37%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.54 0.55 0.54 0.56 0.67 0.85 0.96 -
P/RPS 1.27 1.32 1.28 1.40 1.88 2.59 3.06 -44.44%
P/EPS -16.11 -13.60 -14.37 -12.14 -11.55 -12.67 -10.37 34.24%
EY -6.21 -7.35 -6.96 -8.24 -8.65 -7.89 -9.65 -25.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.83 0.81 0.82 0.97 1.20 1.35 -28.34%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 25/02/02 -
Price 0.71 0.44 0.52 0.52 0.62 0.75 0.92 -
P/RPS 1.67 1.05 1.23 1.30 1.74 2.28 2.93 -31.32%
P/EPS -21.18 -10.88 -13.83 -11.27 -10.69 -11.18 -9.94 65.81%
EY -4.72 -9.19 -7.23 -8.87 -9.35 -8.94 -10.06 -39.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.67 0.78 0.76 0.90 1.06 1.30 -11.65%

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