[BRAHIMS] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 98.86%
YoY- 72.99%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 18,216 18,557 18,132 17,688 18,410 18,954 19,564 -4.62%
PBT 125 -166 -386 -148 -12,931 -1,560 -926 -
Tax 0 0 0 0 0 0 0 -
NP 125 -166 -386 -148 -12,931 -1,560 -926 -
-
NP to SH 125 -166 -386 -148 -12,931 -1,560 -926 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 18,091 18,723 18,518 17,836 31,341 20,514 20,490 -7.93%
-
Net Worth 23,191 22,292 22,764 21,850 22,498 31,330 32,508 -20.07%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 23,191 22,292 22,764 21,850 22,498 31,330 32,508 -20.07%
NOSH 50,416 48,461 49,487 47,500 49,016 48,953 49,255 1.55%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 0.69% -0.90% -2.13% -0.84% -70.24% -8.23% -4.73% -
ROE 0.54% -0.75% -1.70% -0.68% -57.47% -4.98% -2.85% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 36.13 38.29 36.64 37.24 37.56 38.72 39.72 -6.09%
EPS 0.26 -0.27 -0.78 -0.28 -26.02 -3.19 -1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.46 0.46 0.46 0.459 0.64 0.66 -21.30%
Adjusted Per Share Value based on latest NOSH - 47,500
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 5.93 6.04 5.90 5.76 5.99 6.17 6.37 -4.63%
EPS 0.04 -0.05 -0.13 -0.05 -4.21 -0.51 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0755 0.0726 0.0741 0.0711 0.0732 0.102 0.1058 -20.06%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.43 0.53 0.62 0.58 0.68 0.64 0.54 -
P/RPS 1.19 1.38 1.69 1.56 1.81 1.65 1.36 -8.48%
P/EPS 173.43 -154.11 -79.49 -186.15 -2.58 -20.08 -28.72 -
EY 0.58 -0.65 -1.26 -0.54 -38.80 -4.98 -3.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.15 1.35 1.26 1.48 1.00 0.82 8.71%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 30/11/04 27/08/04 31/05/04 16/03/04 28/11/03 29/08/03 -
Price 0.44 0.49 0.55 0.68 0.55 0.66 0.71 -
P/RPS 1.22 1.28 1.50 1.83 1.46 1.70 1.79 -22.46%
P/EPS 177.47 -142.48 -70.51 -218.24 -2.08 -20.71 -37.77 -
EY 0.56 -0.70 -1.42 -0.46 -47.97 -4.83 -2.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.07 1.20 1.48 1.20 1.03 1.08 -7.51%

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