[BRAHIMS] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -217.35%
YoY- -287.3%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 203,822 217,659 193,872 217,689 274,500 285,709 7,395 73.75%
PBT -17,540 1,117 -11,555 -12,822 23,716 36,613 3,835 -
Tax -24 -2,061 -288 -717 -9,498 -14,612 0 -
NP -17,564 -944 -11,843 -13,539 14,218 22,001 3,835 -
-
NP to SH -9,344 -4,944 -12,109 -12,605 6,730 10,185 3,864 -
-
Tax Rate - 184.51% - - 40.05% 39.91% 0.00% -
Total Cost 221,386 218,603 205,715 231,228 260,282 263,708 3,560 98.98%
-
Net Worth 88,527 244,555 380,183 233,922 285,905 232,746 193,397 -12.20%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 88,527 244,555 380,183 233,922 285,905 232,746 193,397 -12.20%
NOSH 268,266 236,285 236,285 236,285 236,285 225,545 197,142 5.26%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -8.62% -0.43% -6.11% -6.22% 5.18% 7.70% 51.86% -
ROE -10.55% -2.02% -3.19% -5.39% 2.35% 4.38% 2.00% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 75.98 92.12 82.05 92.13 116.17 132.58 3.75 65.07%
EPS -3.48 -2.09 -5.12 -5.33 2.88 4.74 1.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 1.035 1.609 0.99 1.21 1.08 0.981 -16.59%
Adjusted Per Share Value based on latest NOSH - 236,285
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 66.35 70.86 63.12 70.87 89.36 93.01 2.41 73.72%
EPS -3.04 -1.61 -3.94 -4.10 2.19 3.32 1.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2882 0.7962 1.2377 0.7615 0.9308 0.7577 0.6296 -12.20%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.28 0.585 0.85 0.605 1.26 1.37 0.91 -
P/RPS 0.37 0.64 1.04 0.66 1.08 1.03 24.26 -50.18%
P/EPS -8.04 -27.96 -16.59 -11.34 44.24 28.99 46.43 -
EY -12.44 -3.58 -6.03 -8.82 2.26 3.45 2.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.57 0.53 0.61 1.04 1.27 0.93 -1.48%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 30/11/17 22/11/16 24/11/15 27/11/14 28/11/13 21/11/12 -
Price 0.195 0.47 0.695 0.955 1.49 1.50 0.90 -
P/RPS 0.26 0.51 0.85 1.04 1.28 1.13 23.99 -52.94%
P/EPS -5.60 -22.46 -13.56 -17.90 52.31 31.74 45.92 -
EY -17.86 -4.45 -7.37 -5.59 1.91 3.15 2.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.45 0.43 0.96 1.23 1.39 0.92 -7.13%

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