[BRAHIMS] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 6.16%
YoY- 1634.19%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/05/05 CAGR
Revenue 159,692 140,773 11,031 14,835 16,922 17,947 17,458 58.04%
PBT 13,797 3,586 -1,352 4,173 -272 171 335 115.73%
Tax -6,124 -6,082 0 0 0 0 0 -
NP 7,673 -2,496 -1,352 4,173 -272 171 335 91.08%
-
NP to SH 3,365 -2,940 -1,352 4,173 -272 171 335 61.13%
-
Tax Rate 44.39% 169.60% - 0.00% - 0.00% 0.00% -
Total Cost 152,019 143,269 12,383 10,662 17,194 17,776 17,123 57.07%
-
Net Worth 325,390 158,199 2,805,000 28,500 22,507 0 20,700 76.77%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/05/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/05/05 CAGR
Net Worth 325,390 158,199 2,805,000 28,500 22,507 0 20,700 76.77%
NOSH 378,360 188,333 5,500,000 50,000 48,928 45,000 45,000 55.31%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/05/05 CAGR
NP Margin 4.80% -1.77% -12.26% 28.13% -1.61% 0.95% 1.92% -
ROE 1.03% -1.86% -0.05% 14.64% -1.21% 0.00% 1.62% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/05/05 CAGR
RPS 42.21 74.75 0.20 29.67 34.59 39.88 38.80 1.75%
EPS 0.89 -1.56 -0.02 8.35 -0.56 0.38 0.74 3.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.84 0.51 0.57 0.46 0.00 0.46 13.81%
Adjusted Per Share Value based on latest NOSH - 50,000
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/05/05 CAGR
RPS 51.99 45.83 3.59 4.83 5.51 5.84 5.68 58.07%
EPS 1.10 -0.96 -0.44 1.36 -0.09 0.06 0.11 60.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0593 0.515 9.1317 0.0928 0.0733 0.00 0.0674 76.76%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/05/05 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/05/05 -
Price 0.34 0.38 0.90 0.80 0.51 0.60 0.51 -
P/RPS 0.81 0.51 448.74 2.70 1.47 1.50 1.31 -9.46%
P/EPS 38.23 -24.34 -3,661.24 9.59 -91.74 157.89 68.51 -11.36%
EY 2.62 -4.11 -0.03 10.43 -1.09 0.63 1.46 12.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.45 1.76 1.40 1.11 0.00 1.11 -19.02%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/05/05 CAGR
Date 31/05/10 25/05/09 30/05/08 25/05/07 31/05/06 - - -
Price 0.36 0.48 0.77 0.86 0.53 0.00 0.00 -
P/RPS 0.85 0.64 383.92 2.90 1.53 0.00 0.00 -
P/EPS 40.48 -30.75 -3,132.40 10.30 -95.34 0.00 0.00 -
EY 2.47 -3.25 -0.03 9.70 -1.05 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.57 1.51 1.51 1.15 0.00 0.00 -

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