[BRAHIMS] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
05-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 13958.7%
YoY- 3485.86%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 14,952 14,835 14,599 16,031 16,382 16,922 17,616 -10.38%
PBT 4,004 4,173 3,931 6,467 46 -272 -126 -
Tax 0 0 0 0 0 0 0 -
NP 4,004 4,173 3,931 6,467 46 -272 -126 -
-
NP to SH 4,004 4,173 3,931 6,467 46 -272 -126 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% - - -
Total Cost 10,948 10,662 10,668 9,564 16,336 17,194 17,742 -27.58%
-
Net Worth 31,166 28,500 26,918 28,903 23,124 22,507 22,188 25.50%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 31,166 28,500 26,918 28,903 23,124 22,507 22,188 25.50%
NOSH 56,666 50,000 48,942 48,988 50,270 48,928 48,235 11.37%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 26.78% 28.13% 26.93% 40.34% 0.28% -1.61% -0.72% -
ROE 12.85% 14.64% 14.60% 22.37% 0.20% -1.21% -0.57% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 26.39 29.67 29.83 32.72 32.59 34.59 36.52 -19.52%
EPS 7.07 8.35 8.03 13.20 0.09 -0.56 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.57 0.55 0.59 0.46 0.46 0.46 12.68%
Adjusted Per Share Value based on latest NOSH - 48,988
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 4.87 4.83 4.75 5.22 5.33 5.51 5.73 -10.30%
EPS 1.30 1.36 1.28 2.11 0.01 -0.09 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1015 0.0928 0.0876 0.0941 0.0753 0.0733 0.0722 25.57%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.16 0.80 0.77 0.66 0.55 0.51 0.38 -
P/RPS 4.40 2.70 2.58 2.02 1.69 1.47 1.04 162.27%
P/EPS 16.42 9.59 9.59 5.00 601.06 -91.74 -145.47 -
EY 6.09 10.43 10.43 20.00 0.17 -1.09 -0.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 1.40 1.40 1.12 1.20 1.11 0.83 86.58%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 25/05/07 27/02/07 05/12/06 21/08/06 31/05/06 28/02/06 -
Price 0.90 0.86 0.78 0.91 0.60 0.53 0.43 -
P/RPS 3.41 2.90 2.61 2.78 1.84 1.53 1.18 103.27%
P/EPS 12.74 10.30 9.71 6.89 655.70 -95.34 -164.61 -
EY 7.85 9.70 10.30 14.51 0.15 -1.05 -0.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.51 1.42 1.54 1.30 1.15 0.93 46.11%

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