[BRAHIMS] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 28.35%
YoY- -117.46%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 156,741 149,009 146,471 140,773 107,591 71,716 38,581 153.95%
PBT 11,177 9,643 7,666 3,586 1,692 617 -1,995 -
Tax -5,199 -7,346 -6,828 -6,082 -5,351 -1,231 -376 473.33%
NP 5,978 2,297 838 -2,496 -3,659 -614 -2,371 -
-
NP to SH 2,882 630 -345 -2,940 -4,103 -1,602 -2,659 -
-
Tax Rate 46.52% 76.18% 89.07% 169.60% 316.25% 199.51% - -
Total Cost 150,763 146,712 145,633 143,269 111,250 72,330 40,952 137.85%
-
Net Worth 150,315 165,397 162,678 158,199 166,399 152,434 327,107 -40.36%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 150,315 165,397 162,678 158,199 166,399 152,434 327,107 -40.36%
NOSH 176,842 179,780 178,767 188,333 148,571 134,897 230,357 -16.11%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.81% 1.54% 0.57% -1.77% -3.40% -0.86% -6.15% -
ROE 1.92% 0.38% -0.21% -1.86% -2.47% -1.05% -0.81% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 88.63 82.88 81.93 74.75 72.42 53.16 16.75 202.73%
EPS 1.63 0.35 -0.19 -1.56 -2.76 -1.19 -1.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.92 0.91 0.84 1.12 1.13 1.42 -28.90%
Adjusted Per Share Value based on latest NOSH - 188,333
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 51.03 48.51 47.68 45.83 35.03 23.35 12.56 153.96%
EPS 0.94 0.21 -0.11 -0.96 -1.34 -0.52 -0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4894 0.5385 0.5296 0.515 0.5417 0.4963 1.0649 -40.36%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.42 0.47 0.34 0.38 0.54 0.47 0.77 -
P/RPS 0.47 0.57 0.41 0.51 0.75 0.88 4.60 -78.05%
P/EPS 25.77 134.12 -176.18 -24.34 -19.55 -39.58 -66.71 -
EY 3.88 0.75 -0.57 -4.11 -5.11 -2.53 -1.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.37 0.45 0.48 0.42 0.54 -6.25%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 26/08/09 25/05/09 27/02/09 27/11/08 29/08/08 -
Price 0.40 0.49 0.37 0.48 0.39 0.48 0.69 -
P/RPS 0.45 0.59 0.45 0.64 0.54 0.90 4.12 -77.05%
P/EPS 24.54 139.83 -191.72 -30.75 -14.12 -40.42 -59.78 -
EY 4.07 0.72 -0.52 -3.25 -7.08 -2.47 -1.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.53 0.41 0.57 0.35 0.42 0.49 -2.73%

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