[BRAHIMS] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 17.68%
YoY- -33.92%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 217,659 193,872 217,689 274,500 285,709 7,395 137,398 7.96%
PBT 1,117 -11,555 -12,822 23,716 36,613 3,835 16,318 -36.01%
Tax -2,061 -288 -717 -9,498 -14,612 0 -4,749 -12.97%
NP -944 -11,843 -13,539 14,218 22,001 3,835 11,569 -
-
NP to SH -4,944 -12,109 -12,605 6,730 10,185 3,864 6,919 -
-
Tax Rate 184.51% - - 40.05% 39.91% 0.00% 29.10% -
Total Cost 218,603 205,715 231,228 260,282 263,708 3,560 125,829 9.63%
-
Net Worth 244,555 380,183 233,922 285,905 232,746 193,397 165,984 6.66%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 244,555 380,183 233,922 285,905 232,746 193,397 165,984 6.66%
NOSH 236,285 236,285 236,285 236,285 225,545 197,142 178,785 4.75%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -0.43% -6.11% -6.22% 5.18% 7.70% 51.86% 8.42% -
ROE -2.02% -3.19% -5.39% 2.35% 4.38% 2.00% 4.17% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 92.12 82.05 92.13 116.17 132.58 3.75 76.85 3.06%
EPS -2.09 -5.12 -5.33 2.88 4.74 1.96 3.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.035 1.609 0.99 1.21 1.08 0.981 0.9284 1.82%
Adjusted Per Share Value based on latest NOSH - 236,285
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 70.86 63.12 70.87 89.36 93.01 2.41 44.73 7.96%
EPS -1.61 -3.94 -4.10 2.19 3.32 1.26 2.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7962 1.2377 0.7615 0.9308 0.7577 0.6296 0.5404 6.66%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.585 0.85 0.605 1.26 1.37 0.91 0.44 -
P/RPS 0.64 1.04 0.66 1.08 1.03 24.26 0.57 1.94%
P/EPS -27.96 -16.59 -11.34 44.24 28.99 46.43 11.37 -
EY -3.58 -6.03 -8.82 2.26 3.45 2.15 8.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.53 0.61 1.04 1.27 0.93 0.47 3.26%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 22/11/16 24/11/15 27/11/14 28/11/13 21/11/12 22/11/11 -
Price 0.47 0.695 0.955 1.49 1.50 0.90 0.40 -
P/RPS 0.51 0.85 1.04 1.28 1.13 23.99 0.52 -0.32%
P/EPS -22.46 -13.56 -17.90 52.31 31.74 45.92 10.34 -
EY -4.45 -7.37 -5.59 1.91 3.15 2.18 9.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.43 0.96 1.23 1.39 0.92 0.43 0.75%

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