[BRAHIMS] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 26.25%
YoY- 28.46%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 20,621 19,604 17,381 16,431 15,402 15,612 16,519 15.88%
PBT -1,816 -2,135 -2,713 -3,235 -4,429 -3,376 -3,897 -39.80%
Tax -21 -119 -119 1,077 2,266 2,385 3,958 -
NP -1,837 -2,254 -2,832 -2,158 -2,163 -991 61 -
-
NP to SH -1,837 -2,254 -2,832 -3,354 -4,548 -3,376 -3,897 -39.34%
-
Tax Rate - - - - - - - -
Total Cost 22,458 21,858 20,213 18,589 17,565 16,603 16,458 22.95%
-
Net Worth 32,742 33,228 33,699 35,499 34,873 36,569 37,374 -8.42%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 32,742 33,228 33,699 35,499 34,873 36,569 37,374 -8.42%
NOSH 48,869 48,865 48,840 50,000 49,117 50,095 49,833 -1.29%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -8.91% -11.50% -16.29% -13.13% -14.04% -6.35% 0.37% -
ROE -5.61% -6.78% -8.40% -9.45% -13.04% -9.23% -10.43% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 42.20 40.12 35.59 32.86 31.36 31.16 33.15 17.40%
EPS -3.76 -4.61 -5.80 -6.71 -9.26 -6.74 -7.82 -38.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.68 0.69 0.71 0.71 0.73 0.75 -7.22%
Adjusted Per Share Value based on latest NOSH - 50,000
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 6.71 6.38 5.66 5.35 5.01 5.08 5.38 15.82%
EPS -0.60 -0.73 -0.92 -1.09 -1.48 -1.10 -1.27 -39.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1066 0.1082 0.1097 0.1156 0.1135 0.1191 0.1217 -8.43%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.54 0.56 0.67 0.85 0.96 0.71 0.62 -
P/RPS 1.28 1.40 1.88 2.59 3.06 2.28 1.87 -22.27%
P/EPS -14.37 -12.14 -11.55 -12.67 -10.37 -10.54 -7.93 48.47%
EY -6.96 -8.24 -8.65 -7.89 -9.65 -9.49 -12.61 -32.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.82 0.97 1.20 1.35 0.97 0.83 -1.60%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 30/08/02 31/05/02 25/02/02 30/11/01 29/08/01 -
Price 0.52 0.52 0.62 0.75 0.92 1.00 0.82 -
P/RPS 1.23 1.30 1.74 2.28 2.93 3.21 2.47 -37.09%
P/EPS -13.83 -11.27 -10.69 -11.18 -9.94 -14.84 -10.49 20.17%
EY -7.23 -8.87 -9.35 -8.94 -10.06 -6.74 -9.54 -16.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.76 0.90 1.06 1.30 1.37 1.09 -19.94%

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