[BRAHIMS] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -249.73%
YoY- -104.29%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 164,809 147,906 92,684 13,409 14,573 16,682 18,557 43.88%
PBT 20,228 11,986 1,388 -365 8,524 -266 -166 -
Tax -7,316 -4,300 -1,642 0 0 0 0 -
NP 12,912 7,686 -254 -365 8,524 -266 -166 -
-
NP to SH 7,240 4,072 -1,570 -365 8,524 -266 -166 -
-
Tax Rate 36.17% 35.88% 118.30% - 0.00% - - -
Total Cost 151,897 140,220 92,938 13,774 6,049 16,949 18,723 41.72%
-
Net Worth 157,702 164,308 153,004 26,910 28,903 22,438 22,292 38.53%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 157,702 164,308 153,004 26,910 28,903 22,438 22,292 38.53%
NOSH 179,207 178,596 135,402 48,928 48,988 48,780 48,461 24.34%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 7.83% 5.20% -0.27% -2.72% 58.49% -1.60% -0.90% -
ROE 4.59% 2.48% -1.03% -1.36% 29.49% -1.19% -0.75% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 91.97 82.82 68.45 27.41 29.75 34.20 38.29 15.71%
EPS 4.04 2.28 -1.16 -0.75 17.40 -0.55 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.92 1.13 0.55 0.59 0.46 0.46 11.41%
Adjusted Per Share Value based on latest NOSH - 48,888
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 53.65 48.15 30.17 4.37 4.74 5.43 6.04 43.88%
EPS 2.36 1.33 -0.51 -0.12 2.78 -0.09 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5134 0.5349 0.4981 0.0876 0.0941 0.0731 0.0726 38.52%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.48 0.47 0.47 0.87 0.66 0.50 0.53 -
P/RPS 0.52 0.57 0.69 3.17 2.22 1.46 1.38 -15.00%
P/EPS 11.88 20.61 -40.52 -116.52 3.79 -91.46 -154.11 -
EY 8.42 4.85 -2.47 -0.86 26.36 -1.09 -0.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.51 0.42 1.58 1.12 1.09 1.15 -11.56%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 26/11/09 27/11/08 30/11/07 05/12/06 28/11/05 30/11/04 -
Price 0.51 0.49 0.48 0.96 0.91 0.32 0.49 -
P/RPS 0.55 0.59 0.70 3.50 3.06 0.94 1.28 -13.12%
P/EPS 12.62 21.49 -41.38 -128.57 5.23 -58.54 -142.48 -
EY 7.92 4.65 -2.42 -0.78 19.12 -1.71 -0.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.53 0.42 1.75 1.54 0.70 1.07 -9.69%

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