[BREM] QoQ Cumulative Quarter Result on 31-Dec-2016 [#3]

Announcement Date
20-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 81.83%
YoY- -61.15%
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 178,385 84,669 175,547 110,493 64,453 36,393 124,973 26.74%
PBT 39,780 12,274 20,491 18,352 11,165 7,202 42,486 -4.28%
Tax -8,725 -3,555 -7,597 -6,375 -4,150 -2,546 -15,924 -33.01%
NP 31,055 8,719 12,894 11,977 7,015 4,656 26,562 10.97%
-
NP to SH 17,409 4,660 4,754 5,953 3,274 2,615 16,139 5.17%
-
Tax Rate 21.93% 28.96% 37.07% 34.74% 37.17% 35.35% 37.48% -
Total Cost 147,330 75,950 162,653 98,516 57,438 31,737 98,411 30.83%
-
Net Worth 533,719 530,294 506,622 506,622 519,867 509,924 513,813 2.56%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 5,165 - - - - - - -
Div Payout % 29.67% - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 533,719 530,294 506,622 506,622 519,867 509,924 513,813 2.56%
NOSH 345,472 345,472 345,472 345,472 345,472 326,874 329,367 3.23%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 17.41% 10.30% 7.35% 10.84% 10.88% 12.79% 21.25% -
ROE 3.26% 0.88% 0.94% 1.18% 0.63% 0.51% 3.14% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 51.81 24.59 53.02 33.37 19.46 11.13 37.94 23.06%
EPS 5.10 1.40 1.40 1.80 1.00 0.80 4.90 2.70%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.54 1.53 1.53 1.57 1.56 1.56 -0.42%
Adjusted Per Share Value based on latest NOSH - 345,472
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 51.64 24.51 50.81 31.98 18.66 10.53 36.17 26.76%
EPS 5.04 1.35 1.38 1.72 0.95 0.76 4.67 5.20%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5449 1.535 1.4665 1.4665 1.5048 1.476 1.4873 2.56%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.11 0.96 0.875 0.795 0.83 0.84 0.915 -
P/RPS 2.14 3.90 1.65 2.38 4.26 7.54 2.41 -7.60%
P/EPS 21.95 70.94 60.95 44.22 83.94 105.00 18.67 11.38%
EY 4.55 1.41 1.64 2.26 1.19 0.95 5.36 -10.33%
DY 1.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.62 0.57 0.52 0.53 0.54 0.59 14.18%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 20/11/17 24/08/17 24/05/17 20/02/17 21/11/16 29/08/16 23/05/16 -
Price 1.06 0.94 0.935 0.825 0.82 0.85 0.89 -
P/RPS 2.05 3.82 1.76 2.47 4.21 7.63 2.35 -8.69%
P/EPS 20.97 69.46 65.12 45.89 82.93 106.25 18.16 10.05%
EY 4.77 1.44 1.54 2.18 1.21 0.94 5.51 -9.15%
DY 1.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.61 0.61 0.54 0.52 0.54 0.57 12.47%

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