[BRAHIMS] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 203.97%
YoY- 78.82%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 243,850 305,626 369,618 371,254 9,334 180,850 162,866 6.95%
PBT -22,168 -5,374 36,062 40,176 4,126 24,058 18,264 -
Tax -516 -304 -13,434 -17,890 0 -8,240 -6,836 -34.96%
NP -22,684 -5,678 22,628 22,286 4,126 15,818 11,428 -
-
NP to SH -21,642 -7,944 11,438 7,378 4,126 9,894 6,094 -
-
Tax Rate - - 37.25% 44.53% 0.00% 34.25% 37.43% -
Total Cost 266,534 311,304 346,990 348,968 5,208 165,032 151,438 9.87%
-
Net Worth 380,726 243,374 283,542 254,500 183,625 164,900 155,934 16.02%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 380,726 243,374 283,542 254,500 183,625 164,900 155,934 16.02%
NOSH 236,285 236,285 236,285 214,805 189,266 179,239 179,235 4.70%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -9.30% -1.86% 6.12% 6.00% 44.20% 8.75% 7.02% -
ROE -5.68% -3.26% 4.03% 2.90% 2.25% 6.00% 3.91% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 103.20 129.35 156.43 172.83 4.93 100.90 90.87 2.14%
EPS -9.16 -3.36 4.92 3.44 2.18 5.52 3.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6113 1.03 1.20 1.1848 0.9702 0.92 0.87 10.80%
Adjusted Per Share Value based on latest NOSH - 214,805
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 79.39 99.50 120.33 120.86 3.04 58.88 53.02 6.95%
EPS -7.05 -2.59 3.72 2.40 1.34 3.22 1.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2395 0.7923 0.9231 0.8285 0.5978 0.5368 0.5076 16.02%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.915 0.91 1.81 0.94 1.10 0.43 0.38 -
P/RPS 0.89 0.70 1.16 0.54 22.30 0.43 0.42 13.32%
P/EPS -9.99 -27.07 37.39 27.37 50.46 7.79 11.18 -
EY -10.01 -3.69 2.67 3.65 1.98 12.84 8.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.88 1.51 0.79 1.13 0.47 0.44 4.40%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 27/08/15 26/08/14 28/08/13 17/08/12 19/08/11 26/08/10 -
Price 0.85 0.585 1.48 1.16 1.04 0.44 0.51 -
P/RPS 0.82 0.45 0.95 0.67 21.09 0.44 0.56 6.55%
P/EPS -9.28 -17.40 30.57 33.77 47.71 7.97 15.00 -
EY -10.78 -5.75 3.27 2.96 2.10 12.55 6.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.57 1.23 0.98 1.07 0.48 0.59 -1.76%

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