[BRAHIMS] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -83.81%
YoY- -90.86%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 42,834 36,875 31,177 3,627 3,510 4,050 4,644 44.79%
PBT 5,168 3,454 -626 17 186 -132 -155 -
Tax -1,762 -1,122 -376 0 0 0 0 -
NP 3,406 2,332 -1,002 17 186 -132 -155 -
-
NP to SH 1,951 1,305 -1,290 17 186 -132 -155 -
-
Tax Rate 34.09% 32.48% - 0.00% 0.00% - - -
Total Cost 39,428 34,543 32,179 3,610 3,324 4,182 4,799 42.02%
-
Net Worth 155,722 162,678 327,107 31,166 23,124 22,488 22,281 38.25%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 155,722 162,678 327,107 31,166 23,124 22,488 22,281 38.25%
NOSH 178,990 178,767 230,357 56,666 50,270 48,888 48,437 24.32%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 7.95% 6.32% -3.21% 0.47% 5.30% -3.26% -3.34% -
ROE 1.25% 0.80% -0.39% 0.05% 0.80% -0.59% -0.70% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 23.93 20.63 13.53 6.40 6.98 8.28 9.59 16.45%
EPS 1.09 0.73 -0.56 0.03 0.37 -0.27 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.91 1.42 0.55 0.46 0.46 0.46 11.20%
Adjusted Per Share Value based on latest NOSH - 56,666
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 13.94 12.00 10.15 1.18 1.14 1.32 1.51 44.81%
EPS 0.64 0.42 -0.42 0.01 0.06 -0.04 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.507 0.5296 1.0649 0.1015 0.0753 0.0732 0.0725 38.26%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.38 0.34 0.77 1.16 0.55 0.56 0.62 -
P/RPS 1.59 1.65 5.69 18.12 7.88 6.76 6.47 -20.84%
P/EPS 34.86 46.58 -137.50 3,866.67 148.65 -207.41 -193.75 -
EY 2.87 2.15 -0.73 0.03 0.67 -0.48 -0.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.37 0.54 2.11 1.20 1.22 1.35 -17.03%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 26/08/09 29/08/08 29/08/07 21/08/06 12/09/05 27/08/04 -
Price 0.51 0.37 0.69 0.90 0.60 0.52 0.55 -
P/RPS 2.13 1.79 5.10 14.06 8.59 6.28 5.74 -15.22%
P/EPS 46.79 50.68 -123.21 3,000.00 162.16 -192.59 -171.88 -
EY 2.14 1.97 -0.81 0.03 0.62 -0.52 -0.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.41 0.49 1.64 1.30 1.13 1.20 -11.15%

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