[BREM] QoQ Cumulative Quarter Result on 31-Mar-2021 [#4]

Announcement Date
08-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 90.38%
YoY- 28.24%
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 101,925 55,729 16,194 144,591 84,223 19,799 11,096 336.83%
PBT 14,920 8,278 -592 57,289 35,773 15,242 4,902 109.59%
Tax -5,291 -3,095 -1,191 -18,407 -12,242 -6,647 -1,536 127.57%
NP 9,629 5,183 -1,783 38,882 23,531 8,595 3,366 101.13%
-
NP to SH 13,232 7,441 790 27,234 14,305 1,886 2,160 233.69%
-
Tax Rate 35.46% 37.39% - 32.13% 34.22% 43.61% 31.33% -
Total Cost 92,296 50,546 17,977 105,709 60,692 11,204 7,730 420.04%
-
Net Worth 595,453 592,162 585,584 582,294 569,135 559,264 559,512 4.22%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 595,453 592,162 585,584 582,294 569,135 559,264 559,512 4.22%
NOSH 345,472 345,472 345,472 345,472 345,472 345,472 345,472 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 9.45% 9.30% -11.01% 26.89% 27.94% 43.41% 30.34% -
ROE 2.22% 1.26% 0.13% 4.68% 2.51% 0.34% 0.39% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 30.98 16.94 4.92 43.95 25.60 6.02 3.37 337.06%
EPS 4.00 2.30 0.20 8.30 4.30 0.60 0.70 218.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.80 1.78 1.77 1.73 1.70 1.70 4.25%
Adjusted Per Share Value based on latest NOSH - 345,472
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 29.50 16.13 4.69 41.85 24.38 5.73 3.21 336.97%
EPS 3.83 2.15 0.23 7.88 4.14 0.55 0.63 232.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7236 1.7141 1.695 1.6855 1.6474 1.6188 1.6196 4.22%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.15 0.75 0.76 0.795 0.86 0.83 0.72 -
P/RPS 3.71 4.43 15.44 1.81 3.36 13.79 21.36 -68.77%
P/EPS 28.59 33.16 316.49 9.60 19.78 144.78 109.71 -59.10%
EY 3.50 3.02 0.32 10.41 5.06 0.69 0.91 144.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.42 0.43 0.45 0.50 0.49 0.42 32.31%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 24/11/21 30/08/21 08/06/21 23/02/21 24/11/20 28/08/20 -
Price 1.17 0.78 0.75 0.00 0.00 0.82 0.845 -
P/RPS 3.78 4.60 15.24 0.00 0.00 13.63 25.06 -71.56%
P/EPS 29.09 34.49 312.32 0.00 0.00 143.03 128.75 -62.80%
EY 3.44 2.90 0.32 0.00 0.00 0.70 0.78 168.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.43 0.42 0.00 0.00 0.48 0.50 19.05%

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