[BREM] QoQ Cumulative Quarter Result on 31-Mar-2022 [#4]

Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- 53.79%
YoY- -25.28%
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 149,120 101,925 55,729 16,194 144,591 84,223 19,799 284.70%
PBT 27,185 14,920 8,278 -592 57,289 35,773 15,242 47.12%
Tax -7,837 -5,291 -3,095 -1,191 -18,407 -12,242 -6,647 11.61%
NP 19,348 9,629 5,183 -1,783 38,882 23,531 8,595 71.84%
-
NP to SH 20,349 13,232 7,441 790 27,234 14,305 1,886 388.98%
-
Tax Rate 28.83% 35.46% 37.39% - 32.13% 34.22% 43.61% -
Total Cost 129,772 92,296 50,546 17,977 105,709 60,692 11,204 412.68%
-
Net Worth 605,323 595,453 592,162 585,584 582,294 569,135 559,264 5.42%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 605,323 595,453 592,162 585,584 582,294 569,135 559,264 5.42%
NOSH 345,472 345,472 345,472 345,472 345,472 345,472 345,472 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 12.97% 9.45% 9.30% -11.01% 26.89% 27.94% 43.41% -
ROE 3.36% 2.22% 1.26% 0.13% 4.68% 2.51% 0.34% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 45.33 30.98 16.94 4.92 43.95 25.60 6.02 284.64%
EPS 6.20 4.00 2.30 0.20 8.30 4.30 0.60 375.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.81 1.80 1.78 1.77 1.73 1.70 5.42%
Adjusted Per Share Value based on latest NOSH - 345,472
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 43.16 29.50 16.13 4.69 41.85 24.38 5.73 284.72%
EPS 5.89 3.83 2.15 0.23 7.88 4.14 0.55 386.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7522 1.7236 1.7141 1.695 1.6855 1.6474 1.6188 5.42%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.18 1.15 0.75 0.76 0.795 0.86 0.83 -
P/RPS 2.60 3.71 4.43 15.44 1.81 3.36 13.79 -67.15%
P/EPS 19.08 28.59 33.16 316.49 9.60 19.78 144.78 -74.13%
EY 5.24 3.50 3.02 0.32 10.41 5.06 0.69 286.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.64 0.42 0.43 0.45 0.50 0.49 19.50%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/05/22 23/02/22 24/11/21 30/08/21 08/06/21 23/02/21 24/11/20 -
Price 1.19 1.17 0.78 0.75 0.00 0.00 0.82 -
P/RPS 2.63 3.78 4.60 15.24 0.00 0.00 13.63 -66.64%
P/EPS 19.24 29.09 34.49 312.32 0.00 0.00 143.03 -73.77%
EY 5.20 3.44 2.90 0.32 0.00 0.00 0.70 281.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.65 0.43 0.42 0.00 0.00 0.48 22.42%

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