[BREM] QoQ Cumulative Quarter Result on 31-Mar-2002 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
01-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 51.02%
YoY- -7.52%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 49,891 38,480 24,404 83,238 40,492 27,248 13,117 143.07%
PBT 10,955 9,932 7,196 16,568 9,753 6,570 2,824 146.27%
Tax -6,316 -6,110 -2,713 -8,413 -4,353 -3,701 -1,826 128.19%
NP 4,639 3,822 4,483 8,155 5,400 2,869 998 177.74%
-
NP to SH 4,639 3,822 4,483 8,155 5,400 2,869 998 177.74%
-
Tax Rate 57.65% 61.52% 37.70% 50.78% 44.63% 56.33% 64.66% -
Total Cost 45,252 34,658 19,921 75,083 35,092 24,379 12,119 140.10%
-
Net Worth 274,658 274,155 258,691 252,731 251,027 250,853 243,797 8.24%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 274,658 274,155 258,691 252,731 251,027 250,853 243,797 8.24%
NOSH 73,634 73,500 73,491 73,468 72,972 73,564 71,285 2.17%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 9.30% 9.93% 18.37% 9.80% 13.34% 10.53% 7.61% -
ROE 1.69% 1.39% 1.73% 3.23% 2.15% 1.14% 0.41% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 67.75 52.35 33.21 113.30 55.49 37.04 18.40 137.88%
EPS 6.30 5.20 6.10 11.10 7.40 3.90 1.40 171.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.73 3.73 3.52 3.44 3.44 3.41 3.42 5.93%
Adjusted Per Share Value based on latest NOSH - 72,500
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 14.44 11.14 7.06 24.09 11.72 7.89 3.80 142.92%
EPS 1.34 1.11 1.30 2.36 1.56 0.83 0.29 176.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.795 0.7936 0.7488 0.7316 0.7266 0.7261 0.7057 8.24%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.33 1.38 1.69 1.57 1.44 1.20 1.30 -
P/RPS 1.96 2.64 5.09 1.39 2.60 3.24 7.06 -57.34%
P/EPS 21.11 26.54 27.70 14.14 19.46 30.77 92.86 -62.65%
EY 4.74 3.77 3.61 7.07 5.14 3.25 1.08 167.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.48 0.46 0.42 0.35 0.38 -3.53%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 28/08/02 01/07/02 27/02/02 29/11/01 27/08/01 -
Price 1.03 1.49 1.51 1.73 1.49 1.34 1.36 -
P/RPS 1.52 2.85 4.55 1.53 2.69 3.62 7.39 -65.05%
P/EPS 16.35 28.65 24.75 15.59 20.14 34.36 97.14 -69.41%
EY 6.12 3.49 4.04 6.42 4.97 2.91 1.03 226.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.40 0.43 0.50 0.43 0.39 0.40 -21.11%

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