[BREM] QoQ Annualized Quarter Result on 30-Jun-2002 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 119.89%
YoY- 349.2%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 77,846 66,521 76,960 97,616 83,238 53,989 54,496 26.86%
PBT -22,939 14,606 19,864 28,784 16,568 13,004 13,140 -
Tax -9,689 -8,421 -12,220 -10,852 -8,413 -5,804 -7,402 19.68%
NP -32,628 6,185 7,644 17,932 8,155 7,200 5,738 -
-
NP to SH -32,628 6,185 7,644 17,932 8,155 7,200 5,738 -
-
Tax Rate - 57.65% 61.52% 37.70% 50.78% 44.63% 56.33% -
Total Cost 110,474 60,336 69,316 79,684 75,083 46,789 48,758 72.59%
-
Net Worth 233,788 274,658 274,155 258,691 252,731 251,027 250,853 -4.59%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 3,664 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 233,788 274,658 274,155 258,691 252,731 251,027 250,853 -4.59%
NOSH 73,288 73,634 73,500 73,491 73,468 72,972 73,564 -0.25%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -41.91% 9.30% 9.93% 18.37% 9.80% 13.34% 10.53% -
ROE -13.96% 2.25% 2.79% 6.93% 3.23% 2.87% 2.29% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 106.22 90.34 104.71 132.83 113.30 73.99 74.08 27.18%
EPS -44.50 8.40 10.40 24.40 11.10 9.87 7.80 -
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.19 3.73 3.73 3.52 3.44 3.44 3.41 -4.35%
Adjusted Per Share Value based on latest NOSH - 73,491
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 22.53 19.26 22.28 28.26 24.09 15.63 15.77 26.87%
EPS -9.44 1.79 2.21 5.19 2.36 2.08 1.66 -
DPS 1.06 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6767 0.795 0.7936 0.7488 0.7316 0.7266 0.7261 -4.59%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.95 1.33 1.38 1.69 1.57 1.44 1.20 -
P/RPS 0.89 1.47 1.32 1.27 1.39 1.95 1.62 -32.94%
P/EPS -2.13 15.83 13.27 6.93 14.14 14.59 15.38 -
EY -46.86 6.32 7.54 14.44 7.07 6.85 6.50 -
DY 5.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.36 0.37 0.48 0.46 0.42 0.35 -9.77%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 28/02/03 29/11/02 28/08/02 01/07/02 27/02/02 29/11/01 -
Price 0.96 1.03 1.49 1.51 1.73 1.49 1.34 -
P/RPS 0.90 1.14 1.42 1.14 1.53 2.01 1.81 -37.26%
P/EPS -2.16 12.26 14.33 6.19 15.59 15.10 17.18 -
EY -46.38 8.16 6.98 16.16 6.42 6.62 5.82 -
DY 5.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.28 0.40 0.43 0.50 0.43 0.39 -16.06%

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