[BRAHIMS] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Announcement Date
25-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -24.29%
YoY- 22.48%
Quarter Report
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 14,852 9,768 4,835 15,343 11,409 7,789 3,806 147.65%
PBT -1,148 -669 5 -4,272 -3,437 -2,385 -1,189 -2.31%
Tax 0 669 0 4,272 3,437 2,385 1,189 -
NP -1,148 0 5 0 0 0 0 -
-
NP to SH -1,148 -669 5 -4,272 -3,437 -2,385 -1,189 -2.31%
-
Tax Rate - - 0.00% - - - - -
Total Cost 16,000 9,768 4,830 15,343 11,409 7,789 3,806 160.24%
-
Net Worth 33,360 33,694 35,499 34,863 35,843 36,505 38,147 -8.54%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 33,360 33,694 35,499 34,863 35,843 36,505 38,147 -8.54%
NOSH 49,059 48,832 50,000 49,103 49,099 48,673 49,541 -0.64%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -7.73% 0.00% 0.10% 0.00% 0.00% 0.00% 0.00% -
ROE -3.44% -1.99% 0.01% -12.25% -9.59% -6.53% -3.12% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 30.27 20.00 9.67 31.25 23.24 16.00 7.68 149.30%
EPS -2.34 -1.37 0.01 -8.70 -7.00 -4.90 -2.40 -1.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.69 0.71 0.71 0.73 0.75 0.77 -7.94%
Adjusted Per Share Value based on latest NOSH - 49,117
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 4.84 3.18 1.57 4.99 3.71 2.54 1.24 147.69%
EPS -0.37 -0.22 0.00 -1.39 -1.12 -0.78 -0.39 -3.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1086 0.1097 0.1156 0.1135 0.1167 0.1188 0.1242 -8.55%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.56 0.67 0.85 0.96 0.71 0.62 0.68 -
P/RPS 1.85 3.35 8.79 3.07 3.06 3.87 8.85 -64.74%
P/EPS -23.93 -48.91 8,500.00 -11.03 -10.14 -12.65 -28.33 -10.63%
EY -4.18 -2.04 0.01 -9.06 -9.86 -7.90 -3.53 11.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.97 1.20 1.35 0.97 0.83 0.88 -4.59%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 30/08/02 31/05/02 25/02/02 30/11/01 29/08/01 31/05/01 -
Price 0.52 0.62 0.75 0.92 1.00 0.82 0.64 -
P/RPS 1.72 3.10 7.76 2.94 4.30 5.12 8.33 -65.03%
P/EPS -22.22 -45.26 7,500.00 -10.57 -14.29 -16.73 -26.67 -11.44%
EY -4.50 -2.21 0.01 -9.46 -7.00 -5.98 -3.75 12.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.90 1.06 1.30 1.37 1.09 0.83 -5.69%

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