[BREM] QoQ Cumulative Quarter Result on 31-Dec-2007 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 21.8%
YoY- 216.0%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 64,129 32,032 129,528 100,962 48,896 21,031 128,875 -37.12%
PBT 11,792 5,308 48,247 48,802 38,340 28,384 28,137 -43.90%
Tax -2,973 -1,381 -4,830 -8,440 -5,655 -3,355 -8,086 -48.58%
NP 8,819 3,927 43,417 40,362 32,685 25,029 20,051 -42.07%
-
NP to SH 6,584 3,003 37,385 35,446 29,101 24,244 13,639 -38.38%
-
Tax Rate 25.21% 26.02% 10.01% 17.29% 14.75% 11.82% 28.74% -
Total Cost 55,310 28,105 86,111 60,600 16,211 -3,998 108,824 -36.23%
-
Net Worth 372,679 361,611 350,916 355,695 353,897 350,053 319,599 10.75%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 12,356 - - - 9,684 -
Div Payout % - - 33.05% - - - 71.01% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 372,679 361,611 350,916 355,695 353,897 350,053 319,599 10.75%
NOSH 124,226 125,124 123,562 123,505 123,309 123,693 121,060 1.73%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 13.75% 12.26% 33.52% 39.98% 66.85% 119.01% 15.56% -
ROE 1.77% 0.83% 10.65% 9.97% 8.22% 6.93% 4.27% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 51.62 25.60 104.83 81.75 39.65 17.00 106.46 -38.19%
EPS 5.30 2.40 30.30 28.70 23.60 19.60 11.20 -39.19%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 8.00 -
NAPS 3.00 2.89 2.84 2.88 2.87 2.83 2.64 8.87%
Adjusted Per Share Value based on latest NOSH - 124,411
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 18.56 9.27 37.49 29.22 14.15 6.09 37.30 -37.12%
EPS 1.91 0.87 10.82 10.26 8.42 7.02 3.95 -38.31%
DPS 0.00 0.00 3.58 0.00 0.00 0.00 2.80 -
NAPS 1.0788 1.0467 1.0158 1.0296 1.0244 1.0133 0.9251 10.75%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.35 1.21 1.35 1.37 1.40 1.44 1.35 -
P/RPS 2.62 4.73 1.29 1.68 3.53 8.47 1.27 61.84%
P/EPS 25.47 50.42 4.46 4.77 5.93 7.35 11.98 65.11%
EY 3.93 1.98 22.41 20.95 16.86 13.61 8.35 -39.41%
DY 0.00 0.00 7.41 0.00 0.00 0.00 5.93 -
P/NAPS 0.45 0.42 0.48 0.48 0.49 0.51 0.51 -7.98%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 28/08/08 29/05/08 22/02/08 26/11/07 30/08/07 30/05/07 -
Price 0.97 1.18 1.27 1.31 1.35 1.36 1.38 -
P/RPS 1.88 4.61 1.21 1.60 3.40 8.00 1.30 27.79%
P/EPS 18.30 49.17 4.20 4.56 5.72 6.94 12.25 30.58%
EY 5.46 2.03 23.82 21.91 17.48 14.41 8.16 -23.44%
DY 0.00 0.00 7.87 0.00 0.00 0.00 5.80 -
P/NAPS 0.32 0.41 0.45 0.45 0.47 0.48 0.52 -27.58%

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