[BRAHIMS] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 28.35%
YoY- -117.46%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 142,175 171,694 159,692 140,773 11,031 14,835 16,922 42.53%
PBT 17,671 21,480 13,797 3,586 -1,352 4,173 -272 -
Tax -5,880 -7,722 -6,124 -6,082 0 0 0 -
NP 11,791 13,758 7,673 -2,496 -1,352 4,173 -272 -
-
NP to SH 6,961 7,795 3,365 -2,940 -1,352 4,173 -272 -
-
Tax Rate 33.27% 35.95% 44.39% 169.60% - 0.00% - -
Total Cost 130,384 157,936 152,019 143,269 12,383 10,662 17,194 40.12%
-
Net Worth 172,559 160,694 325,390 158,199 2,805,000 28,500 22,507 40.37%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 172,559 160,694 325,390 158,199 2,805,000 28,500 22,507 40.37%
NOSH 179,189 178,549 378,360 188,333 5,500,000 50,000 48,928 24.12%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 8.29% 8.01% 4.80% -1.77% -12.26% 28.13% -1.61% -
ROE 4.03% 4.85% 1.03% -1.86% -0.05% 14.64% -1.21% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 79.34 96.16 42.21 74.75 0.20 29.67 34.59 14.82%
EPS 3.88 4.37 0.89 -1.56 -0.02 8.35 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.963 0.90 0.86 0.84 0.51 0.57 0.46 13.09%
Adjusted Per Share Value based on latest NOSH - 188,333
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 46.29 55.90 51.99 45.83 3.59 4.83 5.51 42.53%
EPS 2.27 2.54 1.10 -0.96 -0.44 1.36 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5618 0.5231 1.0593 0.515 9.1317 0.0928 0.0733 40.37%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.11 0.445 0.34 0.38 0.90 0.80 0.51 -
P/RPS 1.40 0.46 0.81 0.51 448.74 2.70 1.47 -0.80%
P/EPS 28.57 10.19 38.23 -24.34 -3,661.24 9.59 -91.74 -
EY 3.50 9.81 2.62 -4.11 -0.03 10.43 -1.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.49 0.40 0.45 1.76 1.40 1.11 0.59%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 13/05/11 31/05/10 25/05/09 30/05/08 25/05/07 31/05/06 -
Price 1.22 0.47 0.36 0.48 0.77 0.86 0.53 -
P/RPS 1.54 0.49 0.85 0.64 383.92 2.90 1.53 0.10%
P/EPS 31.41 10.77 40.48 -30.75 -3,132.40 10.30 -95.34 -
EY 3.18 9.29 2.47 -3.25 -0.03 9.70 -1.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.52 0.42 0.57 1.51 1.51 1.15 1.66%

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