[BRAHIMS] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -92.8%
YoY- 124.32%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/05/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 12,512 8,205 4,155 4,155 18,216 13,918 9,066 29.34%
PBT -200 -123 9 9 125 -125 -193 2.88%
Tax 0 0 0 0 0 0 0 -
NP -200 -123 9 9 125 -125 -193 2.88%
-
NP to SH -200 -123 9 9 125 -125 -193 2.88%
-
Tax Rate - - 0.00% 0.00% 0.00% - - -
Total Cost 12,712 8,328 4,146 4,146 18,091 14,043 9,259 28.80%
-
Net Worth 22,439 22,632 20,700 0 23,191 22,292 22,764 -1.14%
Dividend
30/09/05 30/06/05 31/05/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/05/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 22,439 22,632 20,700 0 23,191 22,292 22,764 -1.14%
NOSH 48,780 49,200 45,000 45,000 50,416 48,461 49,487 -1.14%
Ratio Analysis
30/09/05 30/06/05 31/05/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -1.60% -1.50% 0.22% 0.22% 0.69% -0.90% -2.13% -
ROE -0.89% -0.54% 0.04% 0.00% 0.54% -0.56% -0.85% -
Per Share
30/09/05 30/06/05 31/05/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 25.65 16.68 9.23 9.23 36.13 28.72 18.32 30.83%
EPS -0.41 -0.25 0.02 0.02 0.26 -0.20 -0.39 4.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.46 0.46 0.00 0.46 0.46 0.46 0.00%
Adjusted Per Share Value based on latest NOSH - 45,000
30/09/05 30/06/05 31/05/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 4.07 2.67 1.35 1.35 5.93 4.53 2.95 29.31%
EPS -0.07 -0.04 0.00 0.00 0.04 -0.04 -0.06 13.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0731 0.0737 0.0674 0.00 0.0755 0.0726 0.0741 -1.07%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/05/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/09/05 30/06/05 31/05/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.50 0.56 0.51 0.60 0.43 0.53 0.62 -
P/RPS 1.95 3.36 5.52 6.50 1.19 1.85 3.38 -35.55%
P/EPS -121.95 -224.00 2,550.00 3,000.00 173.43 -205.48 -158.97 -19.08%
EY -0.82 -0.45 0.04 0.03 0.58 -0.49 -0.63 23.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.22 1.11 0.00 0.93 1.15 1.35 -15.70%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/05/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/11/05 12/09/05 31/05/05 - 25/02/05 30/11/04 27/08/04 -
Price 0.32 0.52 0.51 0.00 0.44 0.49 0.55 -
P/RPS 1.25 3.12 5.52 0.00 1.22 1.71 3.00 -50.30%
P/EPS -78.05 -208.00 2,550.00 0.00 177.47 -189.97 -141.03 -37.65%
EY -1.28 -0.48 0.04 0.00 0.56 -0.53 -0.71 60.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.13 1.11 0.00 0.96 1.07 1.20 -34.98%

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