[BRAHIMS] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -127.0%
YoY- -2414.87%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 45,811 38,079 2,204 3,670 5,104 4,296 4,192 48.91%
PBT 2,186 652 -423 -1,713 74 250 -11,761 -
Tax -1,973 -4,120 0 0 0 0 0 -
NP 213 -3,468 -423 -1,713 74 250 -11,761 -
-
NP to SH -672 -2,924 -423 -1,713 74 250 -11,761 -37.91%
-
Tax Rate 90.26% 631.90% - - 0.00% 0.00% - -
Total Cost 45,598 41,547 2,627 5,383 5,030 4,046 15,953 19.10%
-
Net Worth 150,315 166,399 26,068 26,918 22,188 23,093 22,051 37.65%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 150,315 166,399 26,068 26,918 22,188 23,093 22,051 37.65%
NOSH 176,842 148,571 49,186 48,942 48,235 50,204 49,002 23.82%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 0.46% -9.11% -19.19% -46.68% 1.45% 5.82% -280.56% -
ROE -0.45% -1.76% -1.62% -6.36% 0.33% 1.08% -53.34% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 25.91 25.63 4.48 7.50 10.58 8.56 8.55 20.27%
EPS -0.38 -2.00 -0.86 -3.50 0.15 0.51 -23.66 -49.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 1.12 0.53 0.55 0.46 0.46 0.45 11.17%
Adjusted Per Share Value based on latest NOSH - 48,942
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 14.91 12.40 0.72 1.19 1.66 1.40 1.36 48.99%
EPS -0.22 -0.95 -0.14 -0.56 0.02 0.08 -3.83 -37.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4894 0.5417 0.0849 0.0876 0.0722 0.0752 0.0718 37.65%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.42 0.54 1.06 0.77 0.38 0.43 0.68 -
P/RPS 1.62 2.11 23.66 10.27 3.59 5.03 7.95 -23.27%
P/EPS -110.53 -27.44 -123.26 -22.00 247.69 86.35 -2.83 84.09%
EY -0.90 -3.64 -0.81 -4.55 0.40 1.16 -35.30 -45.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.48 2.00 1.40 0.83 0.93 1.51 -17.08%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 29/02/08 27/02/07 28/02/06 25/02/05 16/03/04 -
Price 0.40 0.39 0.97 0.78 0.43 0.44 0.55 -
P/RPS 1.54 1.52 21.65 10.40 4.06 5.14 6.43 -21.17%
P/EPS -105.26 -19.82 -112.79 -22.29 280.29 88.36 -2.29 89.15%
EY -0.95 -5.05 -0.89 -4.49 0.36 1.13 -43.64 -47.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.35 1.83 1.42 0.93 0.96 1.22 -14.68%

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