[BRAHIMS] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -20.34%
YoY- 56.88%
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 18,954 19,564 18,632 19,862 19,802 19,536 19,340 -1.33%
PBT -1,560 -926 -548 -1,821 -1,530 -1,338 20 -
Tax 0 0 0 -21 0 1,338 0 -
NP -1,560 -926 -548 -1,842 -1,530 0 20 -
-
NP to SH -1,560 -926 -548 -1,842 -1,530 -1,338 20 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 20,514 20,490 19,180 21,704 21,333 19,536 19,320 4.07%
-
Net Worth 31,330 32,508 32,292 34,787 33,360 33,694 35,499 -7.98%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 31,330 32,508 32,292 34,787 33,360 33,694 35,499 -7.98%
NOSH 48,953 49,255 48,928 48,997 49,059 48,832 50,000 -1.39%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -8.23% -4.73% -2.94% -9.27% -7.73% 0.00% 0.10% -
ROE -4.98% -2.85% -1.70% -5.29% -4.59% -3.97% 0.06% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 38.72 39.72 38.08 40.54 40.36 40.01 38.68 0.06%
EPS -3.19 -1.88 -1.12 -3.76 -3.12 -2.74 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.66 0.66 0.71 0.68 0.69 0.71 -6.67%
Adjusted Per Share Value based on latest NOSH - 48,869
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 6.17 6.37 6.07 6.47 6.45 6.36 6.30 -1.37%
EPS -0.51 -0.30 -0.18 -0.60 -0.50 -0.44 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.102 0.1058 0.1051 0.1133 0.1086 0.1097 0.1156 -7.99%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.64 0.54 0.55 0.54 0.56 0.67 0.85 -
P/RPS 1.65 1.36 1.44 1.33 1.39 1.67 2.20 -17.43%
P/EPS -20.08 -28.72 -49.11 -14.36 -17.95 -24.45 2,125.00 -
EY -4.98 -3.48 -2.04 -6.96 -5.57 -4.09 0.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.82 0.83 0.76 0.82 0.97 1.20 -11.43%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 0.66 0.71 0.44 0.52 0.52 0.62 0.75 -
P/RPS 1.70 1.79 1.16 1.28 1.29 1.55 1.94 -8.42%
P/EPS -20.71 -37.77 -39.29 -13.83 -16.67 -22.63 1,875.00 -
EY -4.83 -2.65 -2.55 -7.23 -6.00 -4.42 0.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.08 0.67 0.73 0.76 0.90 1.06 -1.89%

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