[BRAHIMS] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 25.36%
YoY- 147.5%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,728 46,973 42,174 38,407 35,869 2,734 3,956 -6.00%
PBT 1,772 4,289 6,039 4,193 2,216 -396 6,344 -19.13%
Tax 0 -629 -2,069 -1,373 -855 0 0 -
NP 1,772 3,660 3,970 2,820 1,361 -396 6,344 -19.13%
-
NP to SH 1,801 1,972 2,383 1,636 661 -396 6,344 -18.91%
-
Tax Rate 0.00% 14.67% 34.26% 32.75% 38.58% - 0.00% -
Total Cost 956 43,313 38,204 35,587 34,508 3,130 -2,388 -
-
Net Worth 207,856 166,436 157,672 165,397 152,434 26,888 28,903 38.89%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 207,856 166,436 157,672 165,397 152,434 26,888 28,903 38.89%
NOSH 211,882 179,272 179,172 179,780 134,897 48,888 48,988 27.61%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 64.96% 7.79% 9.41% 7.34% 3.79% -14.48% 160.36% -
ROE 0.87% 1.18% 1.51% 0.99% 0.43% -1.47% 21.95% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1.29 26.20 23.54 21.36 26.59 5.59 8.08 -26.32%
EPS 0.85 1.10 1.33 0.91 0.49 -0.81 12.95 -36.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.981 0.9284 0.88 0.92 1.13 0.55 0.59 8.83%
Adjusted Per Share Value based on latest NOSH - 179,780
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 0.89 15.29 13.73 12.50 11.68 0.89 1.29 -5.99%
EPS 0.59 0.64 0.78 0.53 0.22 -0.13 2.07 -18.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6767 0.5418 0.5133 0.5385 0.4963 0.0875 0.0941 38.88%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.91 0.44 0.48 0.47 0.47 0.87 0.66 -
P/RPS 70.68 1.68 2.04 2.20 1.77 15.56 8.17 43.23%
P/EPS 107.06 40.00 36.09 51.65 95.92 -107.41 5.10 66.01%
EY 0.93 2.50 2.77 1.94 1.04 -0.93 19.62 -39.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.47 0.55 0.51 0.42 1.58 1.12 -3.04%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 22/11/11 29/11/10 26/11/09 27/11/08 30/11/07 05/12/06 -
Price 0.90 0.40 0.51 0.49 0.48 0.96 0.91 -
P/RPS 69.90 1.53 2.17 2.29 1.81 17.17 11.27 35.51%
P/EPS 105.88 36.36 38.35 53.85 97.96 -118.52 7.03 57.08%
EY 0.94 2.75 2.61 1.86 1.02 -0.84 14.23 -36.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.43 0.58 0.53 0.42 1.75 1.54 -8.22%

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