[BRAHIMS] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 287.57%
YoY- 1942.48%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 349,516 8,784 177,932 154,396 142,592 9,864 14,788 69.32%
PBT 19,608 2,652 23,224 15,856 5,376 -2,200 420 89.64%
Tax -14,508 0 -7,932 -6,624 -2,924 0 0 -
NP 5,100 2,652 15,292 9,232 2,452 -2,200 420 51.54%
-
NP to SH -7,096 2,652 9,356 9,232 452 -2,200 420 -
-
Tax Rate 73.99% 0.00% 34.15% 41.78% 54.39% - 0.00% -
Total Cost 344,416 6,132 162,640 145,164 140,140 12,064 14,368 69.72%
-
Net Worth 214,805 172,559 160,694 325,390 158,199 2,805,000 28,500 39.98%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 214,805 172,559 160,694 325,390 158,199 2,805,000 28,500 39.98%
NOSH 214,805 179,189 178,549 378,360 188,333 5,500,000 50,000 27.47%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 1.46% 30.19% 8.59% 5.98% 1.72% -22.30% 2.84% -
ROE -3.30% 1.54% 5.82% 2.84% 0.29% -0.08% 1.47% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 162.71 4.90 99.65 40.81 75.71 0.18 29.58 32.82%
EPS -3.32 1.48 5.24 2.44 0.24 -0.04 0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.963 0.90 0.86 0.84 0.51 0.57 9.81%
Adjusted Per Share Value based on latest NOSH - 378,360
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 113.79 2.86 57.93 50.26 46.42 3.21 4.81 69.34%
EPS -2.31 0.86 3.05 3.01 0.15 -0.72 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6993 0.5618 0.5231 1.0593 0.515 9.1317 0.0928 39.97%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.80 1.11 0.445 0.34 0.38 0.90 0.80 -
P/RPS 0.49 22.64 0.45 0.83 0.50 501.82 2.70 -24.73%
P/EPS -24.22 75.00 8.49 13.93 158.33 -2,250.00 95.24 -
EY -4.13 1.33 11.78 7.18 0.63 -0.04 1.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.15 0.49 0.40 0.45 1.76 1.40 -8.89%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 25/05/12 13/05/11 31/05/10 25/05/09 30/05/08 25/05/07 -
Price 1.13 1.22 0.47 0.36 0.48 0.77 0.86 -
P/RPS 0.69 24.89 0.47 0.88 0.63 429.34 2.91 -21.30%
P/EPS -34.21 82.43 8.97 14.75 200.00 -1,925.00 102.38 -
EY -2.92 1.21 11.15 6.78 0.50 -0.05 0.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.27 0.52 0.42 0.57 1.51 1.51 -4.71%

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