[BRAHIMS] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -214.74%
YoY- -623.81%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/05/05 CAGR
Revenue 177,932 154,396 142,592 9,864 14,788 13,844 16,620 50.11%
PBT 23,224 15,856 5,376 -2,200 420 -548 36 203.01%
Tax -7,932 -6,624 -2,924 0 0 0 0 -
NP 15,292 9,232 2,452 -2,200 420 -548 36 182.07%
-
NP to SH 9,356 9,232 452 -2,200 420 -548 36 159.29%
-
Tax Rate 34.15% 41.78% 54.39% - 0.00% - 0.00% -
Total Cost 162,640 145,164 140,140 12,064 14,368 14,392 16,584 47.88%
-
Net Worth 160,694 325,390 158,199 2,805,000 28,500 22,507 20,700 42.07%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/05/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/05/05 CAGR
Net Worth 160,694 325,390 158,199 2,805,000 28,500 22,507 20,700 42.07%
NOSH 178,549 378,360 188,333 5,500,000 50,000 48,928 45,000 26.63%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/05/05 CAGR
NP Margin 8.59% 5.98% 1.72% -22.30% 2.84% -3.96% 0.22% -
ROE 5.82% 2.84% 0.29% -0.08% 1.47% -2.43% 0.17% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/05/05 CAGR
RPS 99.65 40.81 75.71 0.18 29.58 28.29 36.93 18.54%
EPS 5.24 2.44 0.24 -0.04 0.84 -1.12 0.08 104.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.86 0.84 0.51 0.57 0.46 0.46 12.18%
Adjusted Per Share Value based on latest NOSH - 5,500,000
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/05/05 CAGR
RPS 57.93 50.26 46.42 3.21 4.81 4.51 5.41 50.12%
EPS 3.05 3.01 0.15 -0.72 0.14 -0.18 0.01 166.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5231 1.0593 0.515 9.1317 0.0928 0.0733 0.0674 42.06%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/05/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/05/05 -
Price 0.445 0.34 0.38 0.90 0.80 0.51 0.51 -
P/RPS 0.45 0.83 0.50 501.82 2.70 1.80 1.38 -17.47%
P/EPS 8.49 13.93 158.33 -2,250.00 95.24 -45.54 637.50 -52.29%
EY 11.78 7.18 0.63 -0.04 1.05 -2.20 0.16 108.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.40 0.45 1.76 1.40 1.11 1.11 -13.07%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/05/05 CAGR
Date 13/05/11 31/05/10 25/05/09 30/05/08 25/05/07 31/05/06 31/05/05 -
Price 0.47 0.36 0.48 0.77 0.86 0.53 0.51 -
P/RPS 0.47 0.88 0.63 429.34 2.91 1.87 1.38 -16.85%
P/EPS 8.97 14.75 200.00 -1,925.00 102.38 -47.32 637.50 -51.83%
EY 11.15 6.78 0.50 -0.05 0.98 -2.11 0.16 106.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.42 0.57 1.51 1.51 1.15 1.11 -12.18%

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