[BRAHIMS] YoY Annual (Unaudited) Result on 31-Dec-2006 [#4]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
YoY- 3814.29%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 156,741 107,592 12,262 14,600 17,616 18,216 18,410 42.84%
PBT 11,177 1,693 -699 4,680 -126 125 -12,931 -
Tax -5,199 -5,352 0 0 0 0 0 -
NP 5,978 -3,659 -699 4,680 -126 125 -12,931 -
-
NP to SH 2,382 -4,102 -699 4,680 -126 125 -12,931 -
-
Tax Rate 46.52% 316.13% - 0.00% - 0.00% - -
Total Cost 150,763 111,251 12,961 9,920 17,742 18,091 31,341 29.89%
-
Net Worth 152,233 122,563 25,977 26,952 22,808 23,191 22,498 37.48%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 152,233 122,563 25,977 26,952 22,808 23,191 22,498 37.48%
NOSH 179,097 145,909 49,014 49,005 49,583 50,416 49,016 24.08%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 3.81% -3.40% -5.70% 32.05% -0.72% 0.69% -70.24% -
ROE 1.56% -3.35% -2.69% 17.36% -0.55% 0.54% -57.47% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 87.52 73.74 25.02 29.79 35.53 36.13 37.56 15.12%
EPS 1.33 -2.80 -1.43 9.55 -0.26 0.26 -26.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.84 0.53 0.55 0.46 0.46 0.459 10.80%
Adjusted Per Share Value based on latest NOSH - 48,942
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 51.03 35.03 3.99 4.75 5.73 5.93 5.99 42.86%
EPS 0.78 -1.34 -0.23 1.52 -0.04 0.04 -4.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4956 0.399 0.0846 0.0877 0.0743 0.0755 0.0732 37.50%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.42 0.54 1.06 0.77 0.38 0.43 0.68 -
P/RPS 0.48 0.73 4.24 2.58 1.07 1.19 1.81 -19.82%
P/EPS 31.58 -19.21 -74.33 8.06 -149.54 173.43 -2.58 -
EY 3.17 -5.21 -1.35 12.40 -0.67 0.58 -38.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.64 2.00 1.40 0.83 0.93 1.48 -16.81%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 29/02/08 27/02/07 28/02/06 25/02/05 16/03/04 -
Price 0.40 0.39 0.97 0.78 0.43 0.44 0.55 -
P/RPS 0.46 0.53 3.88 2.62 1.21 1.22 1.46 -17.49%
P/EPS 30.08 -13.87 -68.02 8.17 -169.21 177.47 -2.08 -
EY 3.33 -7.21 -1.47 12.24 -0.59 0.56 -47.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.46 1.83 1.42 0.93 0.96 1.20 -14.45%

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