[BREM] QoQ Cumulative Quarter Result on 30-Jun-2008 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -91.97%
YoY- -87.61%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 114,890 95,243 64,129 32,032 129,528 100,962 48,896 76.64%
PBT 23,388 18,826 11,792 5,308 48,247 48,802 38,340 -28.05%
Tax -5,552 -4,694 -2,973 -1,381 -4,830 -8,440 -5,655 -1.21%
NP 17,836 14,132 8,819 3,927 43,417 40,362 32,685 -33.19%
-
NP to SH 13,477 10,795 6,584 3,003 37,385 35,446 29,101 -40.11%
-
Tax Rate 23.74% 24.93% 25.21% 26.02% 10.01% 17.29% 14.75% -
Total Cost 97,054 81,111 55,310 28,105 86,111 60,600 16,211 229.35%
-
Net Worth 364,779 368,518 372,679 361,611 350,916 355,695 353,897 2.03%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 6,141 - - - 12,356 - - -
Div Payout % 45.57% - - - 33.05% - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 364,779 368,518 372,679 361,611 350,916 355,695 353,897 2.03%
NOSH 122,821 124,080 124,226 125,124 123,562 123,505 123,309 -0.26%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 15.52% 14.84% 13.75% 12.26% 33.52% 39.98% 66.85% -
ROE 3.69% 2.93% 1.77% 0.83% 10.65% 9.97% 8.22% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 93.54 76.76 51.62 25.60 104.83 81.75 39.65 77.12%
EPS 11.00 8.70 5.30 2.40 30.30 28.70 23.60 -39.85%
DPS 5.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.97 2.97 3.00 2.89 2.84 2.88 2.87 2.30%
Adjusted Per Share Value based on latest NOSH - 125,124
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 33.26 27.57 18.56 9.27 37.49 29.22 14.15 76.69%
EPS 3.90 3.12 1.91 0.87 10.82 10.26 8.42 -40.10%
DPS 1.78 0.00 0.00 0.00 3.58 0.00 0.00 -
NAPS 1.0559 1.0667 1.0788 1.0467 1.0158 1.0296 1.0244 2.03%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.96 0.98 1.35 1.21 1.35 1.37 1.40 -
P/RPS 1.03 1.28 2.62 4.73 1.29 1.68 3.53 -55.97%
P/EPS 8.75 11.26 25.47 50.42 4.46 4.77 5.93 29.57%
EY 11.43 8.88 3.93 1.98 22.41 20.95 16.86 -22.80%
DY 5.21 0.00 0.00 0.00 7.41 0.00 0.00 -
P/NAPS 0.32 0.33 0.45 0.42 0.48 0.48 0.49 -24.70%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 19/05/09 27/02/09 27/11/08 28/08/08 29/05/08 22/02/08 26/11/07 -
Price 1.25 0.98 0.97 1.18 1.27 1.31 1.35 -
P/RPS 1.34 1.28 1.88 4.61 1.21 1.60 3.40 -46.21%
P/EPS 11.39 11.26 18.30 49.17 4.20 4.56 5.72 58.21%
EY 8.78 8.88 5.46 2.03 23.82 21.91 17.48 -36.78%
DY 4.00 0.00 0.00 0.00 7.87 0.00 0.00 -
P/NAPS 0.42 0.33 0.32 0.41 0.45 0.45 0.47 -7.21%

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