[BRAHIMS] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 6.7%
YoY- 53.32%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 274,041 291,576 266,364 281,295 353,572 394,829 196,656 5.68%
PBT -121,137 678 -120,820 -14,021 -34,808 58,800 23,241 -
Tax 5,088 -2,846 -1,602 -1,397 -653 -19,751 -8,749 -
NP -116,049 -2,168 -122,422 -15,418 -35,461 39,049 14,492 -
-
NP to SH -103,135 -6,937 -74,957 -15,680 -33,592 22,028 7,979 -
-
Tax Rate - 419.76% - - - 33.59% 37.64% -
Total Cost 390,090 293,744 388,786 296,713 389,033 355,780 182,164 13.52%
-
Net Worth -4,725 992 1,063 257,898 245,028 246,007 216,953 -
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth -4,725 992 1,063 257,898 245,028 246,007 216,953 -
NOSH 268,266 236,285 236,285 236,171 236,285 217,705 214,805 3.77%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -42.35% -0.74% -45.96% -5.48% -10.03% 9.89% 7.37% -
ROE 0.00% -699.01% -7,049.59% -6.08% -13.71% 8.95% 3.68% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 115.98 123.40 112.73 119.11 149.64 181.36 91.55 4.01%
EPS -43.65 -2.94 -31.72 -6.64 -14.34 10.12 3.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.02 0.0042 0.0045 1.092 1.037 1.13 1.01 -
Adjusted Per Share Value based on latest NOSH - 236,666
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 89.21 94.92 86.72 91.58 115.11 128.54 64.02 5.68%
EPS -33.58 -2.26 -24.40 -5.10 -10.94 7.17 2.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0154 0.0032 0.0035 0.8396 0.7977 0.8009 0.7063 -
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.28 0.465 0.66 1.02 1.32 1.84 1.02 -
P/RPS 0.24 0.38 0.59 0.86 0.88 1.01 1.11 -22.51%
P/EPS -0.64 -15.84 -2.08 -15.36 -9.28 18.18 27.46 -
EY -155.89 -6.31 -48.07 -6.51 -10.77 5.50 3.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 110.71 146.67 0.93 1.27 1.63 1.01 -
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 28/02/17 26/02/16 27/02/15 28/02/14 26/02/13 -
Price 0.205 0.33 0.78 0.97 1.31 2.41 0.80 -
P/RPS 0.18 0.27 0.69 0.81 0.88 1.33 0.87 -23.08%
P/EPS -0.47 -11.24 -2.46 -14.61 -9.21 23.82 21.54 -
EY -212.93 -8.90 -40.67 -6.84 -10.85 4.20 4.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 78.57 173.33 0.89 1.26 2.13 0.79 -

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