[BRAHIMS] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
05-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 13958.7%
YoY- 3485.86%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 149,009 71,716 13,730 16,031 16,667 18,110 19,226 40.63%
PBT 9,643 617 -2,736 6,467 -191 -11,886 -1,843 -
Tax -7,346 -1,231 0 0 0 0 -21 165.20%
NP 2,297 -614 -2,736 6,467 -191 -11,886 -1,864 -
-
NP to SH 630 -1,602 -2,736 6,467 -191 -11,886 -1,864 -
-
Tax Rate 76.18% 199.51% - 0.00% - - - -
Total Cost 146,712 72,330 16,466 9,564 16,858 29,996 21,090 38.12%
-
Net Worth 165,397 152,434 26,888 28,903 22,137 22,014 31,422 31.85%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 165,397 152,434 26,888 28,903 22,137 22,014 31,422 31.85%
NOSH 179,780 134,897 48,888 48,988 48,125 47,857 49,097 24.12%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 1.54% -0.86% -19.93% 40.34% -1.15% -65.63% -9.70% -
ROE 0.38% -1.05% -10.18% 22.37% -0.86% -53.99% -5.93% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 82.88 53.16 28.08 32.72 34.63 37.84 39.16 13.29%
EPS 0.35 -1.19 -5.60 13.20 -0.40 -24.84 -3.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 1.13 0.55 0.59 0.46 0.46 0.64 6.22%
Adjusted Per Share Value based on latest NOSH - 48,988
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 48.51 23.35 4.47 5.22 5.43 5.90 6.26 40.62%
EPS 0.21 -0.52 -0.89 2.11 -0.06 -3.87 -0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5385 0.4963 0.0875 0.0941 0.0721 0.0717 0.1023 31.85%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.47 0.47 0.87 0.66 0.50 0.53 0.64 -
P/RPS 0.57 0.88 3.10 2.02 1.44 1.40 1.63 -16.05%
P/EPS 134.12 -39.58 -15.55 5.00 -125.98 -2.13 -16.86 -
EY 0.75 -2.53 -6.43 20.00 -0.79 -46.86 -5.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.42 1.58 1.12 1.09 1.15 1.00 -10.60%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 27/11/08 30/11/07 05/12/06 - 30/11/04 28/11/03 -
Price 0.49 0.48 0.96 0.91 0.00 0.49 0.66 -
P/RPS 0.59 0.90 3.42 2.78 0.00 1.29 1.69 -16.07%
P/EPS 139.83 -40.42 -17.15 6.89 0.00 -1.97 -17.38 -
EY 0.72 -2.47 -5.83 14.51 0.00 -50.69 -5.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.42 1.75 1.54 0.00 1.07 1.03 -10.47%

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