[BREM] QoQ Cumulative Quarter Result on 30-Sep-2007 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 20.03%
YoY- 208.63%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 32,032 129,528 100,962 48,896 21,031 128,875 100,895 -53.49%
PBT 5,308 48,247 48,802 38,340 28,384 28,137 23,114 -62.53%
Tax -1,381 -4,830 -8,440 -5,655 -3,355 -8,086 -6,139 -63.04%
NP 3,927 43,417 40,362 32,685 25,029 20,051 16,975 -62.34%
-
NP to SH 3,003 37,385 35,446 29,101 24,244 13,639 11,217 -58.49%
-
Tax Rate 26.02% 10.01% 17.29% 14.75% 11.82% 28.74% 26.56% -
Total Cost 28,105 86,111 60,600 16,211 -3,998 108,824 83,920 -51.80%
-
Net Worth 361,611 350,916 355,695 353,897 350,053 319,599 317,211 9.13%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 12,356 - - - 9,684 - -
Div Payout % - 33.05% - - - 71.01% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 361,611 350,916 355,695 353,897 350,053 319,599 317,211 9.13%
NOSH 125,124 123,562 123,505 123,309 123,693 121,060 120,612 2.48%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 12.26% 33.52% 39.98% 66.85% 119.01% 15.56% 16.82% -
ROE 0.83% 10.65% 9.97% 8.22% 6.93% 4.27% 3.54% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 25.60 104.83 81.75 39.65 17.00 106.46 83.65 -54.61%
EPS 2.40 30.30 28.70 23.60 19.60 11.20 9.30 -59.49%
DPS 0.00 10.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 2.89 2.84 2.88 2.87 2.83 2.64 2.63 6.49%
Adjusted Per Share Value based on latest NOSH - 124,538
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 9.27 37.49 29.22 14.15 6.09 37.30 29.20 -53.49%
EPS 0.87 10.82 10.26 8.42 7.02 3.95 3.25 -58.49%
DPS 0.00 3.58 0.00 0.00 0.00 2.80 0.00 -
NAPS 1.0467 1.0158 1.0296 1.0244 1.0133 0.9251 0.9182 9.13%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.21 1.35 1.37 1.40 1.44 1.35 1.21 -
P/RPS 4.73 1.29 1.68 3.53 8.47 1.27 1.45 120.11%
P/EPS 50.42 4.46 4.77 5.93 7.35 11.98 13.01 146.93%
EY 1.98 22.41 20.95 16.86 13.61 8.35 7.69 -59.56%
DY 0.00 7.41 0.00 0.00 0.00 5.93 0.00 -
P/NAPS 0.42 0.48 0.48 0.49 0.51 0.51 0.46 -5.88%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 29/05/08 22/02/08 26/11/07 30/08/07 30/05/07 26/02/07 -
Price 1.18 1.27 1.31 1.35 1.36 1.38 1.57 -
P/RPS 4.61 1.21 1.60 3.40 8.00 1.30 1.88 81.94%
P/EPS 49.17 4.20 4.56 5.72 6.94 12.25 16.88 104.09%
EY 2.03 23.82 21.91 17.48 14.41 8.16 5.92 -51.04%
DY 0.00 7.87 0.00 0.00 0.00 5.80 0.00 -
P/NAPS 0.41 0.45 0.45 0.47 0.48 0.52 0.60 -22.43%

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