[BRAHIMS] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 527.43%
YoY- 177.07%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 9,334 180,850 162,866 145,046 67,288 14,648 13,940 -6.46%
PBT 4,126 24,058 18,264 9,596 -2,352 244 98 86.41%
Tax 0 -8,240 -6,836 -3,706 -752 0 0 -
NP 4,126 15,818 11,428 5,890 -3,104 244 98 86.41%
-
NP to SH 4,126 9,894 6,094 2,836 -3,680 244 98 86.41%
-
Tax Rate 0.00% 34.25% 37.43% 38.62% - 0.00% 0.00% -
Total Cost 5,208 165,032 151,438 139,156 70,392 14,404 13,842 -15.02%
-
Net Worth 183,625 164,900 155,934 163,339 192,117 26,840 225,400 -3.35%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 183,625 164,900 155,934 163,339 192,117 26,840 225,400 -3.35%
NOSH 189,266 179,239 179,235 179,493 135,294 48,800 490,000 -14.64%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 44.20% 8.75% 7.02% 4.06% -4.61% 1.67% 0.70% -
ROE 2.25% 6.00% 3.91% 1.74% -1.92% 0.91% 0.04% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 4.93 100.90 90.87 80.81 49.73 30.02 2.84 9.61%
EPS 2.18 5.52 3.40 1.58 -2.72 0.50 0.02 118.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9702 0.92 0.87 0.91 1.42 0.55 0.46 13.23%
Adjusted Per Share Value based on latest NOSH - 178,767
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 3.04 58.88 53.02 47.22 21.91 4.77 4.54 -6.46%
EPS 1.34 3.22 1.98 0.92 -1.20 0.08 0.03 88.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5978 0.5368 0.5076 0.5318 0.6254 0.0874 0.7338 -3.35%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.10 0.43 0.38 0.34 0.77 1.16 0.55 -
P/RPS 22.30 0.43 0.42 0.42 1.55 3.86 19.33 2.40%
P/EPS 50.46 7.79 11.18 21.52 -28.31 232.00 2,750.00 -48.61%
EY 1.98 12.84 8.95 4.65 -3.53 0.43 0.04 91.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.47 0.44 0.37 0.54 2.11 1.20 -0.99%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 17/08/12 19/08/11 26/08/10 26/08/09 29/08/08 29/08/07 21/08/06 -
Price 1.04 0.44 0.51 0.37 0.69 0.90 0.60 -
P/RPS 21.09 0.44 0.56 0.46 1.39 3.00 21.09 0.00%
P/EPS 47.71 7.97 15.00 23.42 -25.37 180.00 3,000.00 -49.82%
EY 2.10 12.55 6.67 4.27 -3.94 0.56 0.03 102.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.48 0.59 0.41 0.49 1.64 1.30 -3.19%

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