[BRAHIMS] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 32.6%
YoY- 71.31%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 285,315 277,250 266,365 257,478 250,407 256,020 281,295 0.95%
PBT -111,096 -116,621 -120,821 -12,754 -22,418 -24,064 -14,021 297.94%
Tax -2,135 -1,833 -1,602 -968 -1,503 -1,573 -1,397 32.71%
NP -113,231 -118,454 -122,423 -13,722 -23,921 -25,637 -15,418 278.28%
-
NP to SH -68,006 -71,785 -74,958 -15,184 -22,529 -23,547 -15,680 166.18%
-
Tax Rate - - - - - - - -
Total Cost 398,546 395,704 388,788 271,200 274,328 281,657 296,713 21.76%
-
Net Worth 243,350 244,791 245,524 380,183 380,726 387,295 258,439 -3.93%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 243,350 244,791 245,524 380,183 380,726 387,295 258,439 -3.93%
NOSH 236,285 236,285 236,285 236,285 236,285 236,285 236,285 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -39.69% -42.72% -45.96% -5.33% -9.55% -10.01% -5.48% -
ROE -27.95% -29.32% -30.53% -3.99% -5.92% -6.08% -6.07% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 120.75 117.34 112.73 108.97 105.98 108.35 118.86 1.05%
EPS -28.78 -30.38 -31.72 -6.43 -9.53 -9.97 -6.63 166.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0299 1.036 1.0391 1.609 1.6113 1.6391 1.092 -3.83%
Adjusted Per Share Value based on latest NOSH - 236,285
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 92.88 90.26 86.72 83.82 81.52 83.35 91.58 0.94%
EPS -22.14 -23.37 -24.40 -4.94 -7.33 -7.67 -5.10 166.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7922 0.7969 0.7993 1.2377 1.2395 1.2608 0.8414 -3.94%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.60 0.745 0.66 0.85 0.915 0.955 1.02 -
P/RPS 0.50 0.63 0.59 0.78 0.86 0.88 0.86 -30.36%
P/EPS -2.08 -2.45 -2.08 -13.23 -9.60 -9.58 -15.40 -73.70%
EY -47.97 -40.78 -48.07 -7.56 -10.42 -10.44 -6.50 279.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.72 0.64 0.53 0.57 0.58 0.93 -27.02%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 23/05/17 28/02/17 22/11/16 29/08/16 26/05/16 26/02/16 -
Price 0.525 0.705 0.78 0.695 0.85 1.02 0.97 -
P/RPS 0.43 0.60 0.69 0.64 0.80 0.94 0.82 -34.99%
P/EPS -1.82 -2.32 -2.46 -10.82 -8.91 -10.24 -14.64 -75.12%
EY -54.82 -43.09 -40.67 -9.25 -11.22 -9.77 -6.83 301.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.68 0.75 0.43 0.53 0.62 0.89 -31.03%

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