[BRAHIMS] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 45.63%
YoY- 168.45%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 257,478 296,761 383,620 288,156 54,459 179,601 169,418 7.21%
PBT -12,754 -71,346 45,903 41,594 10,331 20,785 17,357 -
Tax -968 8,128 -14,638 -14,940 -3,114 -6,657 -7,460 -28.82%
NP -13,722 -63,218 31,265 26,654 7,217 14,128 9,897 -
-
NP to SH -15,184 -52,927 19,415 14,985 5,582 8,041 4,758 -
-
Tax Rate - - 31.89% 35.92% 30.14% 32.03% 42.98% -
Total Cost 271,200 359,979 352,355 261,502 47,242 165,473 159,521 9.23%
-
Net Worth 380,183 233,922 285,905 233,079 207,856 166,436 157,672 15.78%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 380,183 233,922 285,905 233,079 207,856 166,436 157,672 15.78%
NOSH 236,285 236,285 236,285 225,545 214,805 179,272 179,172 4.71%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -5.33% -21.30% 8.15% 9.25% 13.25% 7.87% 5.84% -
ROE -3.99% -22.63% 6.79% 6.43% 2.69% 4.83% 3.02% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 108.97 125.59 162.35 133.52 25.70 100.18 94.56 2.38%
EPS -6.43 -22.40 8.22 6.94 2.63 4.49 2.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.609 0.99 1.21 1.08 0.981 0.9284 0.88 10.57%
Adjusted Per Share Value based on latest NOSH - 225,545
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 83.82 96.61 124.89 93.81 17.73 58.47 55.15 7.21%
EPS -4.94 -17.23 6.32 4.88 1.82 2.62 1.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2377 0.7615 0.9308 0.7588 0.6767 0.5418 0.5133 15.78%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.85 0.605 1.26 1.37 0.91 0.44 0.48 -
P/RPS 0.78 0.48 0.78 1.03 3.54 0.44 0.51 7.33%
P/EPS -13.23 -2.70 15.33 19.73 34.54 9.81 18.08 -
EY -7.56 -37.02 6.52 5.07 2.90 10.19 5.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.61 1.04 1.27 0.93 0.47 0.55 -0.61%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 24/11/15 27/11/14 28/11/13 21/11/12 22/11/11 29/11/10 -
Price 0.695 0.955 1.49 1.50 0.90 0.40 0.51 -
P/RPS 0.64 0.76 0.92 1.12 3.50 0.40 0.54 2.86%
P/EPS -10.82 -4.26 18.13 21.60 34.16 8.92 19.21 -
EY -9.25 -23.46 5.51 4.63 2.93 11.21 5.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.96 1.23 1.39 0.92 0.43 0.58 -4.86%

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