[BREM] QoQ Annualized Quarter Result on 31-Mar-2003 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -627.51%
YoY- -500.1%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 139,941 142,678 152,208 77,846 66,521 76,960 97,616 27.05%
PBT 28,302 34,582 41,532 -22,939 14,606 19,864 28,784 -1.11%
Tax -14,802 -16,396 -19,128 -9,689 -8,421 -12,220 -10,852 22.92%
NP 13,500 18,186 22,404 -32,628 6,185 7,644 17,932 -17.20%
-
NP to SH 13,500 18,186 22,404 -32,628 6,185 7,644 17,932 -17.20%
-
Tax Rate 52.30% 47.41% 46.06% - 57.65% 61.52% 37.70% -
Total Cost 126,441 124,492 129,804 110,474 60,336 69,316 79,684 35.92%
-
Net Worth 250,190 252,990 249,834 233,788 274,658 274,155 258,691 -2.19%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - 3,664 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 250,190 252,990 249,834 233,788 274,658 274,155 258,691 -2.19%
NOSH 73,369 73,330 73,697 73,288 73,634 73,500 73,491 -0.11%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 9.65% 12.75% 14.72% -41.91% 9.30% 9.93% 18.37% -
ROE 5.40% 7.19% 8.97% -13.96% 2.25% 2.79% 6.93% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 190.73 194.57 206.53 106.22 90.34 104.71 132.83 27.19%
EPS 18.40 24.80 30.40 -44.50 8.40 10.40 24.40 -17.10%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 3.41 3.45 3.39 3.19 3.73 3.73 3.52 -2.08%
Adjusted Per Share Value based on latest NOSH - 72,892
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 40.51 41.30 44.06 22.53 19.26 22.28 28.26 27.05%
EPS 3.91 5.26 6.49 -9.44 1.79 2.21 5.19 -17.16%
DPS 0.00 0.00 0.00 1.06 0.00 0.00 0.00 -
NAPS 0.7242 0.7323 0.7232 0.6767 0.795 0.7936 0.7488 -2.19%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.57 1.22 0.93 0.95 1.33 1.38 1.69 -
P/RPS 0.82 0.63 0.45 0.89 1.47 1.32 1.27 -25.23%
P/EPS 8.53 4.92 3.06 -2.13 15.83 13.27 6.93 14.80%
EY 11.72 20.33 32.69 -46.86 6.32 7.54 14.44 -12.95%
DY 0.00 0.00 0.00 5.26 0.00 0.00 0.00 -
P/NAPS 0.46 0.35 0.27 0.30 0.36 0.37 0.48 -2.78%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 28/08/02 -
Price 2.08 1.56 1.19 0.96 1.03 1.49 1.51 -
P/RPS 1.09 0.80 0.58 0.90 1.14 1.42 1.14 -2.93%
P/EPS 11.30 6.29 3.91 -2.16 12.26 14.33 6.19 49.20%
EY 8.85 15.90 25.55 -46.38 8.16 6.98 16.16 -32.98%
DY 0.00 0.00 0.00 5.21 0.00 0.00 0.00 -
P/NAPS 0.61 0.45 0.35 0.30 0.28 0.40 0.43 26.17%

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