[BRAHIMS] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 52.75%
YoY- -200.8%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 CAGR
Revenue 14,573 13,940 13,844 17,616 16,682 16,410 16,620 -9.38%
PBT 8,524 98 -548 -126 -266 -246 36 5919.17%
Tax 0 0 0 0 0 0 0 -
NP 8,524 98 -548 -126 -266 -246 36 5919.17%
-
NP to SH 8,524 98 -548 -126 -266 -246 36 5919.17%
-
Tax Rate 0.00% 0.00% - - - - 0.00% -
Total Cost 6,049 13,842 14,392 17,742 16,949 16,656 16,584 -53.04%
-
Net Worth 28,903 225,400 22,507 22,808 22,438 22,632 20,700 28.42%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 CAGR
Net Worth 28,903 225,400 22,507 22,808 22,438 22,632 20,700 28.42%
NOSH 48,988 490,000 48,928 49,583 48,780 49,200 45,000 6.57%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 CAGR
NP Margin 58.49% 0.70% -3.96% -0.72% -1.60% -1.50% 0.22% -
ROE 29.49% 0.04% -2.43% -0.55% -1.19% -1.09% 0.17% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 CAGR
RPS 29.75 2.84 28.29 35.53 34.20 33.35 36.93 -14.95%
EPS 17.40 0.02 -1.12 -0.26 -0.55 -0.50 0.08 5547.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.46 0.46 0.46 0.46 0.46 0.46 20.50%
Adjusted Per Share Value based on latest NOSH - 48,235
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 CAGR
RPS 4.74 4.54 4.51 5.73 5.43 5.34 5.41 -9.43%
EPS 2.78 0.03 -0.18 -0.04 -0.09 -0.08 0.01 6688.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0941 0.7338 0.0733 0.0743 0.0731 0.0737 0.0674 28.41%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/05/05 -
Price 0.66 0.55 0.51 0.38 0.50 0.56 0.51 -
P/RPS 2.22 19.33 1.80 1.07 1.46 1.68 1.38 42.80%
P/EPS 3.79 2,750.00 -45.54 -149.54 -91.46 -112.00 637.50 -97.85%
EY 26.36 0.04 -2.20 -0.67 -1.09 -0.89 0.16 4486.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.20 1.11 0.83 1.09 1.22 1.11 0.67%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 CAGR
Date 05/12/06 21/08/06 31/05/06 28/02/06 28/11/05 12/09/05 31/05/05 -
Price 0.91 0.60 0.53 0.43 0.32 0.52 0.51 -
P/RPS 3.06 21.09 1.87 1.21 0.94 1.56 1.38 81.63%
P/EPS 5.23 3,000.00 -47.32 -169.21 -58.54 -104.00 637.50 -97.26%
EY 19.12 0.03 -2.11 -0.59 -1.71 -0.96 0.16 3505.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.30 1.15 0.93 0.70 1.13 1.11 27.81%

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