[BREM] QoQ Annualized Quarter Result on 31-Dec-2002 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -19.08%
YoY- -14.09%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 142,678 152,208 77,846 66,521 76,960 97,616 83,238 43.17%
PBT 34,582 41,532 -22,939 14,606 19,864 28,784 16,568 63.25%
Tax -16,396 -19,128 -9,689 -8,421 -12,220 -10,852 -8,413 55.96%
NP 18,186 22,404 -32,628 6,185 7,644 17,932 8,155 70.60%
-
NP to SH 18,186 22,404 -32,628 6,185 7,644 17,932 8,155 70.60%
-
Tax Rate 47.41% 46.06% - 57.65% 61.52% 37.70% 50.78% -
Total Cost 124,492 129,804 110,474 60,336 69,316 79,684 75,083 40.04%
-
Net Worth 252,990 249,834 233,788 274,658 274,155 258,691 252,731 0.06%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - 3,664 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 252,990 249,834 233,788 274,658 274,155 258,691 252,731 0.06%
NOSH 73,330 73,697 73,288 73,634 73,500 73,491 73,468 -0.12%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 12.75% 14.72% -41.91% 9.30% 9.93% 18.37% 9.80% -
ROE 7.19% 8.97% -13.96% 2.25% 2.79% 6.93% 3.23% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 194.57 206.53 106.22 90.34 104.71 132.83 113.30 43.35%
EPS 24.80 30.40 -44.50 8.40 10.40 24.40 11.10 70.82%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 3.45 3.39 3.19 3.73 3.73 3.52 3.44 0.19%
Adjusted Per Share Value based on latest NOSH - 74,181
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 41.30 44.06 22.53 19.26 22.28 28.26 24.09 43.19%
EPS 5.26 6.49 -9.44 1.79 2.21 5.19 2.36 70.54%
DPS 0.00 0.00 1.06 0.00 0.00 0.00 0.00 -
NAPS 0.7323 0.7232 0.6767 0.795 0.7936 0.7488 0.7316 0.06%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.22 0.93 0.95 1.33 1.38 1.69 1.57 -
P/RPS 0.63 0.45 0.89 1.47 1.32 1.27 1.39 -40.96%
P/EPS 4.92 3.06 -2.13 15.83 13.27 6.93 14.14 -50.49%
EY 20.33 32.69 -46.86 6.32 7.54 14.44 7.07 102.08%
DY 0.00 0.00 5.26 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.27 0.30 0.36 0.37 0.48 0.46 -16.64%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 28/08/02 01/07/02 -
Price 1.56 1.19 0.96 1.03 1.49 1.51 1.73 -
P/RPS 0.80 0.58 0.90 1.14 1.42 1.14 1.53 -35.07%
P/EPS 6.29 3.91 -2.16 12.26 14.33 6.19 15.59 -45.36%
EY 15.90 25.55 -46.38 8.16 6.98 16.16 6.42 82.95%
DY 0.00 0.00 5.21 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.35 0.30 0.28 0.40 0.43 0.50 -6.77%

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