[BRAHIMS] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -249.73%
YoY- -104.29%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 67,288 9,864 12,262 13,409 14,648 14,788 14,600 177.20%
PBT -2,352 -2,200 -699 -365 244 420 4,680 -
Tax -752 0 0 0 0 0 0 -
NP -3,104 -2,200 -699 -365 244 420 4,680 -
-
NP to SH -3,680 -2,200 -699 -365 244 420 4,680 -
-
Tax Rate - - - - 0.00% 0.00% 0.00% -
Total Cost 70,392 12,064 12,961 13,774 14,404 14,368 9,920 269.70%
-
Net Worth 192,117 2,805,000 25,977 26,910 26,840 28,500 26,952 270.82%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 192,117 2,805,000 25,977 26,910 26,840 28,500 26,952 270.82%
NOSH 135,294 5,500,000 49,014 48,928 48,800 50,000 49,005 96.92%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -4.61% -22.30% -5.70% -2.72% 1.67% 2.84% 32.05% -
ROE -1.92% -0.08% -2.69% -1.36% 0.91% 1.47% 17.36% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 49.73 0.18 25.02 27.41 30.02 29.58 29.79 40.76%
EPS -2.72 -0.04 -1.43 -0.75 0.50 0.84 9.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 0.51 0.53 0.55 0.55 0.57 0.55 88.30%
Adjusted Per Share Value based on latest NOSH - 48,888
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 21.91 3.21 3.99 4.37 4.77 4.81 4.75 177.35%
EPS -1.20 -0.72 -0.23 -0.12 0.08 0.14 1.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6254 9.1317 0.0846 0.0876 0.0874 0.0928 0.0877 270.93%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.77 0.90 1.06 0.87 1.16 0.80 0.77 -
P/RPS 1.55 501.82 4.24 3.17 3.86 2.70 2.58 -28.82%
P/EPS -28.31 -2,250.00 -74.33 -116.52 232.00 95.24 8.06 -
EY -3.53 -0.04 -1.35 -0.86 0.43 1.05 12.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.76 2.00 1.58 2.11 1.40 1.40 -47.04%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 29/08/07 25/05/07 27/02/07 -
Price 0.69 0.77 0.97 0.96 0.90 0.86 0.78 -
P/RPS 1.39 429.34 3.88 3.50 3.00 2.91 2.62 -34.48%
P/EPS -25.37 -1,925.00 -68.02 -128.57 180.00 102.38 8.17 -
EY -3.94 -0.05 -1.47 -0.78 0.56 0.98 12.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 1.51 1.83 1.75 1.64 1.51 1.42 -50.83%

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