[BRAHIMS] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -68.98%
YoY- 30.79%
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 17,688 18,410 18,954 19,564 18,632 19,862 19,802 -7.24%
PBT -148 -12,931 -1,560 -926 -548 -1,821 -1,530 -78.89%
Tax 0 0 0 0 0 -21 0 -
NP -148 -12,931 -1,560 -926 -548 -1,842 -1,530 -78.89%
-
NP to SH -148 -12,931 -1,560 -926 -548 -1,842 -1,530 -78.89%
-
Tax Rate - - - - - - - -
Total Cost 17,836 31,341 20,514 20,490 19,180 21,704 21,333 -11.24%
-
Net Worth 21,850 22,498 31,330 32,508 32,292 34,787 33,360 -24.56%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 21,850 22,498 31,330 32,508 32,292 34,787 33,360 -24.56%
NOSH 47,500 49,016 48,953 49,255 48,928 48,997 49,059 -2.12%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -0.84% -70.24% -8.23% -4.73% -2.94% -9.27% -7.73% -
ROE -0.68% -57.47% -4.98% -2.85% -1.70% -5.29% -4.59% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 37.24 37.56 38.72 39.72 38.08 40.54 40.36 -5.21%
EPS -0.28 -26.02 -3.19 -1.88 -1.12 -3.76 -3.12 -79.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.459 0.64 0.66 0.66 0.71 0.68 -22.92%
Adjusted Per Share Value based on latest NOSH - 48,656
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 5.76 5.99 6.17 6.37 6.07 6.47 6.45 -7.25%
EPS -0.05 -4.21 -0.51 -0.30 -0.18 -0.60 -0.50 -78.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0711 0.0732 0.102 0.1058 0.1051 0.1133 0.1086 -24.58%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.58 0.68 0.64 0.54 0.55 0.54 0.56 -
P/RPS 1.56 1.81 1.65 1.36 1.44 1.33 1.39 7.98%
P/EPS -186.15 -2.58 -20.08 -28.72 -49.11 -14.36 -17.95 374.87%
EY -0.54 -38.80 -4.98 -3.48 -2.04 -6.96 -5.57 -78.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.48 1.00 0.82 0.83 0.76 0.82 33.12%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 16/03/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 0.68 0.55 0.66 0.71 0.44 0.52 0.52 -
P/RPS 1.83 1.46 1.70 1.79 1.16 1.28 1.29 26.22%
P/EPS -218.24 -2.08 -20.71 -37.77 -39.29 -13.83 -16.67 454.60%
EY -0.46 -47.97 -4.83 -2.65 -2.55 -7.23 -6.00 -81.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.20 1.03 1.08 0.67 0.73 0.76 55.87%

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