[BRAHIMS] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -2429.41%
YoY- -106.24%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 42,174 38,407 35,869 2,734 3,956 4,307 4,852 43.36%
PBT 6,039 4,193 2,216 -396 6,344 -77 67 111.67%
Tax -2,069 -1,373 -855 0 0 0 0 -
NP 3,970 2,820 1,361 -396 6,344 -77 67 97.38%
-
NP to SH 2,383 1,636 661 -396 6,344 -77 67 81.29%
-
Tax Rate 34.26% 32.75% 38.58% - 0.00% - 0.00% -
Total Cost 38,204 35,587 34,508 3,130 -2,388 4,384 4,785 41.35%
-
Net Worth 157,672 165,397 152,434 26,888 28,903 22,137 22,014 38.81%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 157,672 165,397 152,434 26,888 28,903 22,137 22,014 38.81%
NOSH 179,172 179,780 134,897 48,888 48,988 48,125 47,857 24.59%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 9.41% 7.34% 3.79% -14.48% 160.36% -1.79% 1.38% -
ROE 1.51% 0.99% 0.43% -1.47% 21.95% -0.35% 0.30% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 23.54 21.36 26.59 5.59 8.08 8.95 10.14 15.06%
EPS 1.33 0.91 0.49 -0.81 12.95 -0.16 0.14 45.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.92 1.13 0.55 0.59 0.46 0.46 11.41%
Adjusted Per Share Value based on latest NOSH - 48,888
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 13.73 12.50 11.68 0.89 1.29 1.40 1.58 43.36%
EPS 0.78 0.53 0.22 -0.13 2.07 -0.03 0.02 84.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5133 0.5385 0.4963 0.0875 0.0941 0.0721 0.0717 38.80%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.48 0.47 0.47 0.87 0.66 0.50 0.53 -
P/RPS 2.04 2.20 1.77 15.56 8.17 5.59 5.23 -14.51%
P/EPS 36.09 51.65 95.92 -107.41 5.10 -312.50 378.57 -32.39%
EY 2.77 1.94 1.04 -0.93 19.62 -0.32 0.26 48.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.51 0.42 1.58 1.12 1.09 1.15 -11.56%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 26/11/09 27/11/08 30/11/07 05/12/06 28/11/05 30/11/04 -
Price 0.51 0.49 0.48 0.96 0.91 0.32 0.49 -
P/RPS 2.17 2.29 1.81 17.17 11.27 3.58 4.83 -12.47%
P/EPS 38.35 53.85 97.96 -118.52 7.03 -200.00 350.00 -30.81%
EY 2.61 1.86 1.02 -0.84 14.23 -0.50 0.29 44.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.53 0.42 1.75 1.54 0.70 1.07 -9.69%

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