[BRAHIMS] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -28.13%
YoY- -10.54%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 256,020 346,825 399,923 95,025 142,175 171,694 159,692 8.17%
PBT -24,064 -40,892 65,493 13,055 17,671 21,480 13,797 -
Tax -1,573 3,465 -20,295 -3,955 -5,880 -7,722 -6,124 -20.25%
NP -25,637 -37,427 45,198 9,100 11,791 13,758 7,673 -
-
NP to SH -23,547 -34,908 28,801 6,227 6,961 7,795 3,365 -
-
Tax Rate - - 30.99% 30.29% 33.27% 35.95% 44.39% -
Total Cost 281,657 384,252 354,725 85,925 130,384 157,936 152,019 10.81%
-
Net Worth 387,295 248,099 273,518 213,734 172,559 160,694 325,390 2.94%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 387,295 248,099 273,518 213,734 172,559 160,694 325,390 2.94%
NOSH 236,285 236,285 236,285 214,805 179,189 178,549 378,360 -7.54%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -10.01% -10.79% 11.30% 9.58% 8.29% 8.01% 4.80% -
ROE -6.08% -14.07% 10.53% 2.91% 4.03% 4.85% 1.03% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 108.35 146.78 175.46 44.46 79.34 96.16 42.21 16.99%
EPS -9.97 -14.77 12.64 2.91 3.88 4.37 0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6391 1.05 1.20 1.00 0.963 0.90 0.86 11.33%
Adjusted Per Share Value based on latest NOSH - 214,805
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 83.35 112.91 130.20 30.94 46.29 55.90 51.99 8.17%
EPS -7.67 -11.36 9.38 2.03 2.27 2.54 1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2608 0.8077 0.8904 0.6958 0.5618 0.5231 1.0593 2.94%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.955 0.84 2.42 0.80 1.11 0.445 0.34 -
P/RPS 0.88 0.57 1.38 1.80 1.40 0.46 0.81 1.38%
P/EPS -9.58 -5.69 19.15 27.46 28.57 10.19 38.23 -
EY -10.44 -17.59 5.22 3.64 3.50 9.81 2.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.80 2.02 0.80 1.15 0.49 0.40 6.38%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 28/05/15 28/05/14 30/05/13 25/05/12 13/05/11 31/05/10 -
Price 1.02 0.91 1.73 1.13 1.22 0.47 0.36 -
P/RPS 0.94 0.62 0.99 2.54 1.54 0.49 0.85 1.68%
P/EPS -10.24 -6.16 13.69 38.79 31.41 10.77 40.48 -
EY -9.77 -16.23 7.30 2.58 3.18 9.29 2.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.87 1.44 1.13 1.27 0.52 0.42 6.70%

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