[BREM] QoQ Cumulative Quarter Result on 30-Jun-2004 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -58.44%
YoY- 0.59%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 184,632 143,632 97,553 50,973 155,436 104,956 71,339 88.39%
PBT 28,137 27,894 18,115 11,201 24,931 21,227 17,291 38.30%
Tax -11,225 -12,080 -8,317 -5,567 -11,374 -11,102 -8,198 23.28%
NP 16,912 15,814 9,798 5,634 13,557 10,125 9,093 51.18%
-
NP to SH 16,912 15,814 9,798 5,634 13,557 10,125 9,093 51.18%
-
Tax Rate 39.89% 43.31% 45.91% 49.70% 45.62% 52.30% 47.41% -
Total Cost 167,720 127,818 87,755 45,339 141,879 94,831 62,246 93.51%
-
Net Worth 255,485 245,117 260,520 254,656 247,215 250,190 252,990 0.65%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 7,983 - - - 5,903 - - -
Div Payout % 47.21% - - - 43.55% - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 255,485 245,117 260,520 254,656 247,215 250,190 252,990 0.65%
NOSH 99,798 98,837 75,953 75,120 73,795 73,369 73,330 22.78%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 9.16% 11.01% 10.04% 11.05% 8.72% 9.65% 12.75% -
ROE 6.62% 6.45% 3.76% 2.21% 5.48% 4.05% 3.59% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 185.00 145.32 128.44 67.86 210.63 143.05 97.28 53.43%
EPS 17.00 16.00 12.90 7.50 14.60 13.80 12.40 23.38%
DPS 8.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 2.56 2.48 3.43 3.39 3.35 3.41 3.45 -18.02%
Adjusted Per Share Value based on latest NOSH - 75,120
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 53.44 41.58 28.24 14.75 44.99 30.38 20.65 88.38%
EPS 4.90 4.58 2.84 1.63 3.92 2.93 2.63 51.35%
DPS 2.31 0.00 0.00 0.00 1.71 0.00 0.00 -
NAPS 0.7395 0.7095 0.7541 0.7371 0.7156 0.7242 0.7323 0.65%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.98 0.93 1.62 1.41 1.78 1.57 1.22 -
P/RPS 0.53 0.64 1.26 2.08 0.85 1.10 1.25 -43.53%
P/EPS 5.78 5.81 12.56 18.80 9.69 11.38 9.84 -29.83%
EY 17.29 17.20 7.96 5.32 10.32 8.79 10.16 42.49%
DY 8.16 0.00 0.00 0.00 4.49 0.00 0.00 -
P/NAPS 0.38 0.38 0.47 0.42 0.53 0.46 0.35 5.63%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 28/02/05 30/11/04 27/08/04 28/05/04 27/02/04 28/11/03 -
Price 0.95 1.01 0.88 1.51 1.49 2.08 1.56 -
P/RPS 0.51 0.70 0.69 2.23 0.71 1.45 1.60 -53.30%
P/EPS 5.61 6.31 6.82 20.13 8.11 15.07 12.58 -41.60%
EY 17.84 15.84 14.66 4.97 12.33 6.63 7.95 71.31%
DY 8.42 0.00 0.00 0.00 5.37 0.00 0.00 -
P/NAPS 0.37 0.41 0.26 0.45 0.44 0.61 0.45 -12.22%

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