[BREM] YoY Annualized Quarter Result on 31-Dec-2001 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 25.48%
YoY- 31.84%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 191,509 139,941 66,521 53,989 100,118 121,518 0 -100.00%
PBT 37,192 28,302 14,606 13,004 17,294 23,634 0 -100.00%
Tax -16,106 -14,802 -8,421 -5,804 -11,833 -11,397 0 -100.00%
NP 21,085 13,500 6,185 7,200 5,461 12,237 0 -100.00%
-
NP to SH 21,085 13,500 6,185 7,200 5,461 12,237 0 -100.00%
-
Tax Rate 43.31% 52.30% 57.65% 44.63% 68.42% 48.22% - -
Total Cost 170,424 126,441 60,336 46,789 94,657 109,281 0 -100.00%
-
Net Worth 245,116 250,190 274,658 251,027 246,478 229,129 0 -100.00%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 245,116 250,190 274,658 251,027 246,478 229,129 0 -100.00%
NOSH 98,837 73,369 73,634 72,972 71,859 64,181 63,541 -0.46%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 11.01% 9.65% 9.30% 13.34% 5.45% 10.07% 0.00% -
ROE 8.60% 5.40% 2.25% 2.87% 2.22% 5.34% 0.00% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 193.76 190.73 90.34 73.99 139.33 189.34 0.00 -100.00%
EPS 21.33 18.40 8.40 9.87 7.60 19.07 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.48 3.41 3.73 3.44 3.43 3.57 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 72,342
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 55.43 40.51 19.26 15.63 28.98 35.17 0.00 -100.00%
EPS 6.10 3.91 1.79 2.08 1.58 3.54 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7095 0.7242 0.795 0.7266 0.7135 0.6632 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 0.93 1.57 1.33 1.44 1.88 0.00 0.00 -
P/RPS 0.48 0.82 1.47 1.95 1.35 0.00 0.00 -100.00%
P/EPS 4.36 8.53 15.83 14.59 24.74 0.00 0.00 -100.00%
EY 22.94 11.72 6.32 6.85 4.04 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.46 0.36 0.42 0.55 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 28/02/05 27/02/04 28/02/03 27/02/02 27/02/01 29/02/00 - -
Price 1.01 2.08 1.03 1.49 1.64 2.55 0.00 -
P/RPS 0.52 1.09 1.14 2.01 1.18 1.35 0.00 -100.00%
P/EPS 4.73 11.30 12.26 15.10 21.58 13.37 0.00 -100.00%
EY 21.12 8.85 8.16 6.62 4.63 7.48 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.61 0.28 0.43 0.48 0.71 0.00 -100.00%

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