[BREM] QoQ Cumulative Quarter Result on 30-Sep-2005 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 76.6%
YoY- 23.09%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 38,653 194,073 150,784 107,892 65,649 184,632 143,632 -58.41%
PBT 11,544 37,932 27,736 21,457 11,989 28,137 27,894 -44.55%
Tax -3,105 -9,986 -7,150 -6,043 -3,171 -11,225 -12,080 -59.67%
NP 8,439 27,946 20,586 15,414 8,818 16,912 15,814 -34.28%
-
NP to SH 6,211 21,912 16,703 12,060 6,829 16,912 15,814 -46.46%
-
Tax Rate 26.90% 26.33% 25.78% 28.16% 26.45% 39.89% 43.31% -
Total Cost 30,214 166,127 130,198 92,478 56,831 167,720 127,818 -61.87%
-
Net Worth 322,494 313,680 344,646 302,085 300,240 255,485 245,117 20.12%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 9,469 - - - 7,983 - -
Div Payout % - 43.22% - - - 47.21% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 322,494 313,680 344,646 302,085 300,240 255,485 245,117 20.12%
NOSH 119,442 118,370 117,626 117,087 117,741 99,798 98,837 13.49%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 21.83% 14.40% 13.65% 14.29% 13.43% 9.16% 11.01% -
ROE 1.93% 6.99% 4.85% 3.99% 2.27% 6.62% 6.45% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 32.36 163.95 128.19 92.15 55.76 185.00 145.32 -63.36%
EPS 5.20 18.50 14.20 10.30 5.80 17.00 16.00 -52.82%
DPS 0.00 8.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 2.70 2.65 2.93 2.58 2.55 2.56 2.48 5.84%
Adjusted Per Share Value based on latest NOSH - 116,244
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 11.19 56.18 43.65 31.23 19.00 53.44 41.58 -58.41%
EPS 1.80 6.34 4.83 3.49 1.98 4.90 4.58 -46.43%
DPS 0.00 2.74 0.00 0.00 0.00 2.31 0.00 -
NAPS 0.9335 0.908 0.9976 0.8744 0.8691 0.7395 0.7095 20.13%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.14 1.28 1.02 1.13 1.25 0.98 0.93 -
P/RPS 3.52 0.78 0.80 1.23 2.24 0.53 0.64 212.55%
P/EPS 21.92 6.91 7.18 10.97 21.55 5.78 5.81 142.94%
EY 4.56 14.46 13.92 9.12 4.64 17.29 17.20 -58.83%
DY 0.00 6.25 0.00 0.00 0.00 8.16 0.00 -
P/NAPS 0.42 0.48 0.35 0.44 0.49 0.38 0.38 6.91%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 07/06/06 27/02/06 28/11/05 30/08/05 30/05/05 28/02/05 -
Price 1.14 1.13 1.18 1.01 1.09 0.95 1.01 -
P/RPS 3.52 0.69 0.92 1.10 1.95 0.51 0.70 194.38%
P/EPS 21.92 6.10 8.31 9.81 18.79 5.61 6.31 129.89%
EY 4.56 16.38 12.03 10.20 5.32 17.84 15.84 -56.50%
DY 0.00 7.08 0.00 0.00 0.00 8.42 0.00 -
P/NAPS 0.42 0.43 0.40 0.39 0.43 0.37 0.41 1.62%

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