[BRAHIMS] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 74.52%
YoY- -117.73%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 165,810 156,741 107,591 12,262 14,599 17,616 18,214 44.47%
PBT 19,638 11,177 1,692 -697 3,931 -126 125 132.20%
Tax -7,395 -5,199 -5,351 0 0 0 0 -
NP 12,243 5,978 -3,659 -697 3,931 -126 125 114.62%
-
NP to SH 6,552 2,882 -4,103 -697 3,931 -126 125 93.39%
-
Tax Rate 37.66% 46.52% 316.25% - 0.00% - 0.00% -
Total Cost 153,567 150,763 111,250 12,959 10,668 17,742 18,089 42.80%
-
Net Worth 160,714 150,315 166,399 26,068 26,918 22,188 23,093 38.15%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 160,714 150,315 166,399 26,068 26,918 22,188 23,093 38.15%
NOSH 178,571 176,842 148,571 49,186 48,942 48,235 50,204 23.53%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 7.38% 3.81% -3.40% -5.68% 26.93% -0.72% 0.69% -
ROE 4.08% 1.92% -2.47% -2.67% 14.60% -0.57% 0.54% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 92.85 88.63 72.42 24.93 29.83 36.52 36.28 16.94%
EPS 3.67 1.63 -2.76 -1.42 8.03 -0.26 0.25 56.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.85 1.12 0.53 0.55 0.46 0.46 11.83%
Adjusted Per Share Value based on latest NOSH - 49,186
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 53.98 51.03 35.03 3.99 4.75 5.73 5.93 44.47%
EPS 2.13 0.94 -1.34 -0.23 1.28 -0.04 0.04 93.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5232 0.4894 0.5417 0.0849 0.0876 0.0722 0.0752 38.14%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.475 0.42 0.54 1.06 0.77 0.38 0.43 -
P/RPS 0.51 0.47 0.75 4.25 2.58 1.04 1.19 -13.16%
P/EPS 12.95 25.77 -19.55 -74.80 9.59 -145.47 172.70 -35.04%
EY 7.72 3.88 -5.11 -1.34 10.43 -0.69 0.58 53.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.49 0.48 2.00 1.40 0.83 0.93 -8.94%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 25/02/10 27/02/09 29/02/08 27/02/07 28/02/06 25/02/05 -
Price 0.46 0.40 0.39 0.97 0.78 0.43 0.44 -
P/RPS 0.50 0.45 0.54 3.89 2.61 1.18 1.21 -13.69%
P/EPS 12.54 24.54 -14.12 -68.45 9.71 -164.61 176.72 -35.64%
EY 7.98 4.07 -7.08 -1.46 10.30 -0.61 0.57 55.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.47 0.35 1.83 1.42 0.93 0.96 -10.00%

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