[BRAHIMS] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
16-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- -602.01%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 14,600 17,616 18,216 18,410 19,862 15,343 15,459 -0.94%
PBT 4,680 -126 125 -12,931 -1,821 -4,272 -5,511 -
Tax 0 0 0 0 -21 4,272 5,511 -
NP 4,680 -126 125 -12,931 -1,842 0 0 -
-
NP to SH 4,680 -126 125 -12,931 -1,842 -4,272 -5,511 -
-
Tax Rate 0.00% - 0.00% - - - - -
Total Cost 9,920 17,742 18,091 31,341 21,704 15,343 15,459 -7.12%
-
Net Worth 26,952 22,808 23,191 22,498 34,787 34,863 39,097 -6.00%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 26,952 22,808 23,191 22,498 34,787 34,863 39,097 -6.00%
NOSH 49,005 49,583 50,416 49,016 48,997 49,103 48,871 0.04%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 32.05% -0.72% 0.69% -70.24% -9.27% 0.00% 0.00% -
ROE 17.36% -0.55% 0.54% -57.47% -5.29% -12.25% -14.10% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 29.79 35.53 36.13 37.56 40.54 31.25 31.63 -0.99%
EPS 9.55 -0.26 0.26 -26.02 -3.76 -8.70 -11.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.46 0.46 0.459 0.71 0.71 0.80 -6.05%
Adjusted Per Share Value based on latest NOSH - 49,002
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 4.75 5.73 5.93 5.99 6.47 4.99 5.03 -0.94%
EPS 1.52 -0.04 0.04 -4.21 -0.60 -1.39 -1.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0877 0.0743 0.0755 0.0732 0.1133 0.1135 0.1273 -6.01%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.77 0.38 0.43 0.68 0.54 0.96 0.82 -
P/RPS 2.58 1.07 1.19 1.81 1.33 3.07 2.59 -0.06%
P/EPS 8.06 -149.54 173.43 -2.58 -14.36 -11.03 -7.27 -
EY 12.40 -0.67 0.58 -38.80 -6.96 -9.06 -13.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.83 0.93 1.48 0.76 1.35 1.03 5.24%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 28/02/06 25/02/05 16/03/04 28/02/03 25/02/02 28/02/01 -
Price 0.78 0.43 0.44 0.55 0.52 0.92 0.72 -
P/RPS 2.62 1.21 1.22 1.46 1.28 2.94 2.28 2.34%
P/EPS 8.17 -169.21 177.47 -2.08 -13.83 -10.57 -6.38 -
EY 12.24 -0.59 0.56 -47.97 -7.23 -9.46 -15.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 0.93 0.96 1.20 0.73 1.30 0.90 7.89%

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