[BRAHIMS] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 115.37%
YoY- 359.25%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 7,395 137,398 123,607 110,930 69,513 10,057 10,930 -6.29%
PBT 3,835 16,318 15,171 8,990 1,041 -274 6,393 -8.15%
Tax 0 -4,749 -5,487 -3,225 -1,232 0 0 -
NP 3,835 11,569 9,684 5,765 -191 -274 6,393 -8.15%
-
NP to SH 3,864 6,919 5,430 3,054 -1,178 -274 6,393 -8.04%
-
Tax Rate 0.00% 29.10% 36.17% 35.87% 118.35% - 0.00% -
Total Cost 3,560 125,829 113,923 105,165 69,704 10,331 4,537 -3.95%
-
Net Worth 193,397 165,984 157,702 164,308 153,004 26,910 28,903 37.23%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 193,397 165,984 157,702 164,308 153,004 26,910 28,903 37.23%
NOSH 197,142 178,785 179,207 178,596 135,402 48,928 48,988 26.09%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 51.86% 8.42% 7.83% 5.20% -0.27% -2.72% 58.49% -
ROE 2.00% 4.17% 3.44% 1.86% -0.77% -1.02% 22.12% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3.75 76.85 68.97 62.11 51.34 20.55 22.31 -25.69%
EPS 1.96 3.87 3.03 1.71 -0.87 -0.56 13.05 -27.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.981 0.9284 0.88 0.92 1.13 0.55 0.59 8.83%
Adjusted Per Share Value based on latest NOSH - 179,780
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.41 44.73 40.24 36.11 22.63 3.27 3.56 -6.28%
EPS 1.26 2.25 1.77 0.99 -0.38 -0.09 2.08 -8.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6296 0.5404 0.5134 0.5349 0.4981 0.0876 0.0941 37.23%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.91 0.44 0.48 0.47 0.47 0.87 0.66 -
P/RPS 24.26 0.57 0.70 0.76 0.92 4.23 2.96 41.94%
P/EPS 46.43 11.37 15.84 27.49 -54.02 -155.36 5.06 44.64%
EY 2.15 8.80 6.31 3.64 -1.85 -0.64 19.77 -30.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.47 0.55 0.51 0.42 1.58 1.12 -3.04%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 22/11/11 29/11/10 26/11/09 27/11/08 30/11/07 05/12/06 -
Price 0.90 0.40 0.51 0.49 0.48 0.96 0.91 -
P/RPS 23.99 0.52 0.74 0.79 0.93 4.67 4.08 34.31%
P/EPS 45.92 10.34 16.83 28.65 -55.17 -171.43 6.97 36.87%
EY 2.18 9.67 5.94 3.49 -1.81 -0.58 14.34 -26.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.43 0.58 0.53 0.42 1.75 1.54 -8.22%

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