[BRAHIMS] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
05-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 12946.94%
YoY- 3296.5%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 110,930 69,513 10,057 10,930 12,512 13,918 14,216 40.79%
PBT 8,990 1,041 -274 6,393 -200 -125 -1,170 -
Tax -3,225 -1,232 0 0 0 0 0 -
NP 5,765 -191 -274 6,393 -200 -125 -1,170 -
-
NP to SH 3,054 -1,178 -274 6,393 -200 -125 -1,170 -
-
Tax Rate 35.87% 118.35% - 0.00% - - - -
Total Cost 105,165 69,704 10,331 4,537 12,712 14,043 15,386 37.72%
-
Net Worth 164,308 153,004 26,910 28,903 22,439 22,292 31,330 31.77%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 164,308 153,004 26,910 28,903 22,439 22,292 31,330 31.77%
NOSH 178,596 135,402 48,928 48,988 48,780 48,461 48,953 24.04%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 5.20% -0.27% -2.72% 58.49% -1.60% -0.90% -8.23% -
ROE 1.86% -0.77% -1.02% 22.12% -0.89% -0.56% -3.73% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 62.11 51.34 20.55 22.31 25.65 28.72 29.04 13.49%
EPS 1.71 -0.87 -0.56 13.05 -0.41 -0.20 -2.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 1.13 0.55 0.59 0.46 0.46 0.64 6.22%
Adjusted Per Share Value based on latest NOSH - 48,988
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 36.11 22.63 3.27 3.56 4.07 4.53 4.63 40.77%
EPS 0.99 -0.38 -0.09 2.08 -0.07 -0.04 -0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5349 0.4981 0.0876 0.0941 0.0731 0.0726 0.102 31.77%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.47 0.47 0.87 0.66 0.50 0.53 0.64 -
P/RPS 0.76 0.92 4.23 2.96 1.95 1.85 2.20 -16.22%
P/EPS 27.49 -54.02 -155.36 5.06 -121.95 -205.48 -26.78 -
EY 3.64 -1.85 -0.64 19.77 -0.82 -0.49 -3.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.42 1.58 1.12 1.09 1.15 1.00 -10.60%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 27/11/08 30/11/07 05/12/06 28/11/05 30/11/04 28/11/03 -
Price 0.49 0.48 0.96 0.91 0.32 0.49 0.66 -
P/RPS 0.79 0.93 4.67 4.08 1.25 1.71 2.27 -16.11%
P/EPS 28.65 -55.17 -171.43 6.97 -78.05 -189.97 -27.62 -
EY 3.49 -1.81 -0.58 14.34 -1.28 -0.53 -3.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.42 1.75 1.54 0.70 1.07 1.03 -10.47%

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