[BRAHIMS] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -111.56%
YoY- -287.3%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 243,850 241,804 281,295 290,252 305,626 342,904 353,572 -21.95%
PBT -22,168 -18,128 -14,021 -17,096 -5,374 22,044 -34,808 -25.99%
Tax -516 -912 -1,397 -956 -304 -208 -653 -14.54%
NP -22,684 -19,040 -15,418 -18,052 -5,678 21,836 -35,461 -25.77%
-
NP to SH -21,642 -20,104 -15,680 -16,806 -7,944 11,364 -33,592 -25.42%
-
Tax Rate - - - - - 0.94% - -
Total Cost 266,534 260,844 296,713 308,304 311,304 321,068 389,033 -22.30%
-
Net Worth 380,726 387,295 257,898 233,922 243,374 248,099 245,028 34.18%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 380,726 387,295 257,898 233,922 243,374 248,099 245,028 34.18%
NOSH 236,285 236,285 236,171 236,285 236,285 236,285 236,285 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -9.30% -7.87% -5.48% -6.22% -1.86% 6.37% -10.03% -
ROE -5.68% -5.19% -6.08% -7.18% -3.26% 4.58% -13.71% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 103.20 102.34 119.11 122.84 129.35 145.12 149.64 -21.95%
EPS -9.16 -8.52 -6.64 -7.11 -3.36 4.80 -14.34 -25.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6113 1.6391 1.092 0.99 1.03 1.05 1.037 34.18%
Adjusted Per Share Value based on latest NOSH - 236,285
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 79.39 78.72 91.58 94.49 99.50 111.63 115.11 -21.95%
EPS -7.05 -6.54 -5.10 -5.47 -2.59 3.70 -10.94 -25.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2395 1.2608 0.8396 0.7615 0.7923 0.8077 0.7977 34.19%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.915 0.955 1.02 0.605 0.91 0.84 1.32 -
P/RPS 0.89 0.93 0.86 0.49 0.70 0.58 0.88 0.75%
P/EPS -9.99 -11.22 -15.36 -8.51 -27.07 17.47 -9.28 5.04%
EY -10.01 -8.91 -6.51 -11.76 -3.69 5.73 -10.77 -4.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.93 0.61 0.88 0.80 1.27 -41.40%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 26/05/16 26/02/16 24/11/15 27/08/15 28/05/15 27/02/15 -
Price 0.85 1.02 0.97 0.955 0.585 0.91 1.31 -
P/RPS 0.82 1.00 0.81 0.78 0.45 0.63 0.88 -4.60%
P/EPS -9.28 -11.99 -14.61 -13.43 -17.40 18.92 -9.21 0.50%
EY -10.78 -8.34 -6.84 -7.45 -5.75 5.29 -10.85 -0.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.62 0.89 0.96 0.57 0.87 1.26 -43.88%

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