[BREM] QoQ Cumulative Quarter Result on 31-Dec-2003 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 11.35%
YoY- 118.26%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 97,553 50,973 155,436 104,956 71,339 38,052 77,846 16.18%
PBT 18,115 11,201 24,931 21,227 17,291 10,383 -22,939 -
Tax -8,317 -5,567 -11,374 -11,102 -8,198 -4,782 -9,689 -9.65%
NP 9,798 5,634 13,557 10,125 9,093 5,601 -32,628 -
-
NP to SH 9,798 5,634 13,557 10,125 9,093 5,601 -32,628 -
-
Tax Rate 45.91% 49.70% 45.62% 52.30% 47.41% 46.06% - -
Total Cost 87,755 45,339 141,879 94,831 62,246 32,451 110,474 -14.19%
-
Net Worth 260,520 254,656 247,215 250,190 252,990 249,834 233,788 7.46%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - 5,903 - - - 3,664 -
Div Payout % - - 43.55% - - - 0.00% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 260,520 254,656 247,215 250,190 252,990 249,834 233,788 7.46%
NOSH 75,953 75,120 73,795 73,369 73,330 73,697 73,288 2.40%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 10.04% 11.05% 8.72% 9.65% 12.75% 14.72% -41.91% -
ROE 3.76% 2.21% 5.48% 4.05% 3.59% 2.24% -13.96% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 128.44 67.86 210.63 143.05 97.28 51.63 106.22 13.46%
EPS 12.90 7.50 14.60 13.80 12.40 7.60 -44.50 -
DPS 0.00 0.00 8.00 0.00 0.00 0.00 5.00 -
NAPS 3.43 3.39 3.35 3.41 3.45 3.39 3.19 4.94%
Adjusted Per Share Value based on latest NOSH - 73,714
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 28.24 14.75 44.99 30.38 20.65 11.01 22.53 16.20%
EPS 2.84 1.63 3.92 2.93 2.63 1.62 -9.44 -
DPS 0.00 0.00 1.71 0.00 0.00 0.00 1.06 -
NAPS 0.7541 0.7371 0.7156 0.7242 0.7323 0.7232 0.6767 7.46%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.62 1.41 1.78 1.57 1.22 0.93 0.95 -
P/RPS 1.26 2.08 0.85 1.10 1.25 1.80 0.89 26.00%
P/EPS 12.56 18.80 9.69 11.38 9.84 12.24 -2.13 -
EY 7.96 5.32 10.32 8.79 10.16 8.17 -46.86 -
DY 0.00 0.00 4.49 0.00 0.00 0.00 5.26 -
P/NAPS 0.47 0.42 0.53 0.46 0.35 0.27 0.30 34.78%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 27/08/04 28/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 0.88 1.51 1.49 2.08 1.56 1.19 0.96 -
P/RPS 0.69 2.23 0.71 1.45 1.60 2.30 0.90 -16.19%
P/EPS 6.82 20.13 8.11 15.07 12.58 15.66 -2.16 -
EY 14.66 4.97 12.33 6.63 7.95 6.39 -46.38 -
DY 0.00 0.00 5.37 0.00 0.00 0.00 5.21 -
P/NAPS 0.26 0.45 0.44 0.61 0.45 0.35 0.30 -9.07%

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