[BREM] QoQ Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -18.83%
YoY- 137.91%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 203,892 155,436 139,941 142,678 152,208 77,846 66,521 111.14%
PBT 44,804 24,931 28,302 34,582 41,532 -22,939 14,606 111.26%
Tax -22,268 -11,374 -14,802 -16,396 -19,128 -9,689 -8,421 91.33%
NP 22,536 13,557 13,500 18,186 22,404 -32,628 6,185 136.97%
-
NP to SH 22,536 13,557 13,500 18,186 22,404 -32,628 6,185 136.97%
-
Tax Rate 49.70% 45.62% 52.30% 47.41% 46.06% - 57.65% -
Total Cost 181,356 141,879 126,441 124,492 129,804 110,474 60,336 108.41%
-
Net Worth 254,656 247,215 250,190 252,990 249,834 233,788 274,658 -4.92%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 5,903 - - - 3,664 - -
Div Payout % - 43.55% - - - 0.00% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 254,656 247,215 250,190 252,990 249,834 233,788 274,658 -4.92%
NOSH 75,120 73,795 73,369 73,330 73,697 73,288 73,634 1.34%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 11.05% 8.72% 9.65% 12.75% 14.72% -41.91% 9.30% -
ROE 8.85% 5.48% 5.40% 7.19% 8.97% -13.96% 2.25% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 271.42 210.63 190.73 194.57 206.53 106.22 90.34 108.35%
EPS 30.00 14.60 18.40 24.80 30.40 -44.50 8.40 133.82%
DPS 0.00 8.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.39 3.35 3.41 3.45 3.39 3.19 3.73 -6.17%
Adjusted Per Share Value based on latest NOSH - 72,749
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 59.02 44.99 40.51 41.30 44.06 22.53 19.26 111.11%
EPS 6.52 3.92 3.91 5.26 6.49 -9.44 1.79 136.92%
DPS 0.00 1.71 0.00 0.00 0.00 1.06 0.00 -
NAPS 0.7371 0.7156 0.7242 0.7323 0.7232 0.6767 0.795 -4.92%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.41 1.78 1.57 1.22 0.93 0.95 1.33 -
P/RPS 0.52 0.85 0.82 0.63 0.45 0.89 1.47 -50.01%
P/EPS 4.70 9.69 8.53 4.92 3.06 -2.13 15.83 -55.52%
EY 21.28 10.32 11.72 20.33 32.69 -46.86 6.32 124.81%
DY 0.00 4.49 0.00 0.00 0.00 5.26 0.00 -
P/NAPS 0.42 0.53 0.46 0.35 0.27 0.30 0.36 10.83%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 28/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 1.51 1.49 2.08 1.56 1.19 0.96 1.03 -
P/RPS 0.56 0.71 1.09 0.80 0.58 0.90 1.14 -37.76%
P/EPS 5.03 8.11 11.30 6.29 3.91 -2.16 12.26 -44.81%
EY 19.87 12.33 8.85 15.90 25.55 -46.38 8.16 81.09%
DY 0.00 5.37 0.00 0.00 0.00 5.21 0.00 -
P/NAPS 0.45 0.44 0.61 0.45 0.35 0.30 0.28 37.24%

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