[BRAHIMS] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Announcement Date
12-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -783.33%
YoY- 36.27%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 31/03/05 31/12/04 CAGR
Revenue 13,844 17,616 16,682 16,410 16,620 16,620 18,216 -19.76%
PBT -548 -126 -266 -246 36 36 125 -
Tax 0 0 0 0 0 0 0 -
NP -548 -126 -266 -246 36 36 125 -
-
NP to SH -548 -126 -266 -246 36 36 125 -
-
Tax Rate - - - - 0.00% 0.00% 0.00% -
Total Cost 14,392 17,742 16,949 16,656 16,584 16,584 18,091 -16.76%
-
Net Worth 22,507 22,808 22,438 22,632 20,700 0 23,191 -2.37%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 31/03/05 31/12/04 CAGR
Net Worth 22,507 22,808 22,438 22,632 20,700 0 23,191 -2.37%
NOSH 48,928 49,583 48,780 49,200 45,000 45,000 50,416 -2.37%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 31/03/05 31/12/04 CAGR
NP Margin -3.96% -0.72% -1.60% -1.50% 0.22% 0.22% 0.69% -
ROE -2.43% -0.55% -1.19% -1.09% 0.17% 0.00% 0.54% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 31/03/05 31/12/04 CAGR
RPS 28.29 35.53 34.20 33.35 36.93 36.93 36.13 -17.81%
EPS -1.12 -0.26 -0.55 -0.50 0.08 0.08 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.46 0.46 0.46 0.46 0.00 0.46 0.00%
Adjusted Per Share Value based on latest NOSH - 48,888
31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 31/03/05 31/12/04 CAGR
RPS 4.51 5.73 5.43 5.34 5.41 5.41 5.93 -19.71%
EPS -0.18 -0.04 -0.09 -0.08 0.01 0.01 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0733 0.0743 0.0731 0.0737 0.0674 0.00 0.0755 -2.34%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 31/03/05 31/12/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/05/05 31/03/05 31/12/04 -
Price 0.51 0.38 0.50 0.56 0.51 0.60 0.43 -
P/RPS 1.80 1.07 1.46 1.68 1.38 1.62 1.19 39.37%
P/EPS -45.54 -149.54 -91.46 -112.00 637.50 750.00 173.43 -
EY -2.20 -0.67 -1.09 -0.89 0.16 0.13 0.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.83 1.09 1.22 1.11 0.00 0.93 15.24%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 31/03/05 31/12/04 CAGR
Date 31/05/06 28/02/06 28/11/05 12/09/05 31/05/05 - 25/02/05 -
Price 0.53 0.43 0.32 0.52 0.51 0.00 0.44 -
P/RPS 1.87 1.21 0.94 1.56 1.38 0.00 1.22 40.86%
P/EPS -47.32 -169.21 -58.54 -104.00 637.50 0.00 177.47 -
EY -2.11 -0.59 -1.71 -0.96 0.16 0.00 0.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.93 0.70 1.13 1.11 0.00 0.96 15.58%

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