[BRAHIMS] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -15.47%
YoY- 49.5%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 98,248 2,471 45,942 42,834 36,875 31,177 3,627 73.21%
PBT 15,186 1,400 6,223 5,168 3,454 -626 17 210.01%
Tax -5,318 0 -2,137 -1,762 -1,122 -376 0 -
NP 9,868 1,400 4,086 3,406 2,332 -1,002 17 188.54%
-
NP to SH 5,463 1,400 2,608 1,951 1,305 -1,290 17 161.48%
-
Tax Rate 35.02% 0.00% 34.34% 34.09% 32.48% - 0.00% -
Total Cost 88,380 1,071 41,856 39,428 34,543 32,179 3,610 70.31%
-
Net Worth 254,500 191,307 164,339 155,722 162,678 327,107 31,166 41.86%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 254,500 191,307 164,339 155,722 162,678 327,107 31,166 41.86%
NOSH 214,805 197,183 178,630 178,990 178,767 230,357 56,666 24.84%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 10.04% 56.66% 8.89% 7.95% 6.32% -3.21% 0.47% -
ROE 2.15% 0.73% 1.59% 1.25% 0.80% -0.39% 0.05% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 45.74 1.25 25.72 23.93 20.63 13.53 6.40 38.74%
EPS 2.54 0.71 1.46 1.09 0.73 -0.56 0.03 109.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1848 0.9702 0.92 0.87 0.91 1.42 0.55 13.63%
Adjusted Per Share Value based on latest NOSH - 178,990
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 31.98 0.80 14.96 13.94 12.00 10.15 1.18 73.22%
EPS 1.78 0.46 0.85 0.64 0.42 -0.42 0.01 136.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8285 0.6228 0.535 0.507 0.5296 1.0649 0.1015 41.85%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.94 1.10 0.43 0.38 0.34 0.77 1.16 -
P/RPS 2.06 87.78 1.67 1.59 1.65 5.69 18.12 -30.37%
P/EPS 36.96 154.93 29.45 34.86 46.58 -137.50 3,866.67 -53.89%
EY 2.71 0.65 3.40 2.87 2.15 -0.73 0.03 111.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.13 0.47 0.44 0.37 0.54 2.11 -15.09%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 17/08/12 19/08/11 26/08/10 26/08/09 29/08/08 29/08/07 -
Price 1.16 1.04 0.44 0.51 0.37 0.69 0.90 -
P/RPS 2.54 82.99 1.71 2.13 1.79 5.10 14.06 -24.79%
P/EPS 45.61 146.48 30.14 46.79 50.68 -123.21 3,000.00 -50.19%
EY 2.19 0.68 3.32 2.14 1.97 -0.81 0.03 104.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.07 0.48 0.59 0.41 0.49 1.64 -8.21%

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