[BRAHIMS] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 32.02%
YoY- 114.88%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 185,627 4,667 90,425 81,433 72,523 33,644 7,324 71.30%
PBT 20,088 2,063 12,029 9,132 4,798 -1,176 122 133.93%
Tax -8,945 0 -4,120 -3,418 -1,853 -376 0 -
NP 11,143 2,063 7,909 5,714 2,945 -1,552 122 112.06%
-
NP to SH 3,689 2,063 4,947 3,047 1,418 -1,840 122 76.41%
-
Tax Rate 44.53% 0.00% 34.25% 37.43% 38.62% - 0.00% -
Total Cost 174,484 2,604 82,516 75,719 69,578 35,196 7,202 70.02%
-
Net Worth 254,500 183,625 164,900 155,934 163,339 192,117 26,840 45.43%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 254,500 183,625 164,900 155,934 163,339 192,117 26,840 45.43%
NOSH 214,805 189,266 179,239 179,235 179,493 135,294 48,800 27.98%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 6.00% 44.20% 8.75% 7.02% 4.06% -4.61% 1.67% -
ROE 1.45% 1.12% 3.00% 1.95% 0.87% -0.96% 0.45% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 86.42 2.47 50.45 45.43 40.40 24.87 15.01 33.84%
EPS 1.72 1.09 2.76 1.70 0.79 -1.36 0.25 37.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1848 0.9702 0.92 0.87 0.91 1.42 0.55 13.63%
Adjusted Per Share Value based on latest NOSH - 178,990
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 60.43 1.52 29.44 26.51 23.61 10.95 2.38 71.35%
EPS 1.20 0.67 1.61 0.99 0.46 -0.60 0.04 76.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8285 0.5978 0.5368 0.5076 0.5318 0.6254 0.0874 45.42%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.94 1.10 0.43 0.38 0.34 0.77 1.16 -
P/RPS 1.09 44.61 0.85 0.84 0.84 3.10 7.73 -27.83%
P/EPS 54.73 100.92 15.58 22.35 43.04 -56.62 464.00 -29.94%
EY 1.83 0.99 6.42 4.47 2.32 -1.77 0.22 42.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.13 0.47 0.44 0.37 0.54 2.11 -15.09%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 17/08/12 19/08/11 26/08/10 26/08/09 29/08/08 29/08/07 -
Price 1.16 1.04 0.44 0.51 0.37 0.69 0.90 -
P/RPS 1.34 42.18 0.87 1.12 0.92 2.77 6.00 -22.09%
P/EPS 67.55 95.41 15.94 30.00 46.84 -50.74 360.00 -24.31%
EY 1.48 1.05 6.27 3.33 2.14 -1.97 0.28 31.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.07 0.48 0.59 0.41 0.49 1.64 -8.21%

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