[BRAHIMS] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -168.33%
YoY- -142.31%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 38,581 11,031 12,262 13,730 14,952 14,835 14,599 91.25%
PBT -1,995 -1,352 -697 -2,736 4,004 4,173 3,931 -
Tax -376 0 0 0 0 0 0 -
NP -2,371 -1,352 -697 -2,736 4,004 4,173 3,931 -
-
NP to SH -2,659 -1,352 -697 -2,736 4,004 4,173 3,931 -
-
Tax Rate - - - - 0.00% 0.00% 0.00% -
Total Cost 40,952 12,383 12,959 16,466 10,948 10,662 10,668 145.36%
-
Net Worth 327,107 2,805,000 26,068 26,888 31,166 28,500 26,918 429.36%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 327,107 2,805,000 26,068 26,888 31,166 28,500 26,918 429.36%
NOSH 230,357 5,500,000 49,186 48,888 56,666 50,000 48,942 181.11%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -6.15% -12.26% -5.68% -19.93% 26.78% 28.13% 26.93% -
ROE -0.81% -0.05% -2.67% -10.18% 12.85% 14.64% 14.60% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 16.75 0.20 24.93 28.08 26.39 29.67 29.83 -31.96%
EPS -1.15 -0.02 -1.42 -5.60 7.07 8.35 8.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 0.51 0.53 0.55 0.55 0.57 0.55 88.30%
Adjusted Per Share Value based on latest NOSH - 48,888
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 12.56 3.59 3.99 4.47 4.87 4.83 4.75 91.33%
EPS -0.87 -0.44 -0.23 -0.89 1.30 1.36 1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0649 9.1317 0.0849 0.0875 0.1015 0.0928 0.0876 429.49%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.77 0.90 1.06 0.87 1.16 0.80 0.77 -
P/RPS 4.60 448.74 4.25 3.10 4.40 2.70 2.58 47.08%
P/EPS -66.71 -3,661.24 -74.80 -15.55 16.42 9.59 9.59 -
EY -1.50 -0.03 -1.34 -6.43 6.09 10.43 10.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.76 2.00 1.58 2.11 1.40 1.40 -47.04%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 29/08/07 25/05/07 27/02/07 -
Price 0.69 0.77 0.97 0.96 0.90 0.86 0.78 -
P/RPS 4.12 383.92 3.89 3.42 3.41 2.90 2.61 35.61%
P/EPS -59.78 -3,132.40 -68.45 -17.15 12.74 10.30 9.71 -
EY -1.67 -0.03 -1.46 -5.83 7.85 9.70 10.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 1.51 1.83 1.75 1.64 1.51 1.42 -50.83%

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