[BRAHIMS] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 67.95%
YoY- -276.91%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 266,364 193,872 121,925 60,451 281,295 217,689 152,813 44.59%
PBT -120,820 -11,555 -11,084 -4,532 -14,021 -12,822 -2,687 1149.98%
Tax -1,602 -288 -258 -228 -1,397 -717 -152 377.28%
NP -122,422 -11,843 -11,342 -4,760 -15,418 -13,539 -2,839 1115.74%
-
NP to SH -74,957 -12,109 -10,821 -5,026 -15,680 -12,605 -3,972 602.53%
-
Tax Rate - - - - - - - -
Total Cost 388,786 205,715 133,267 65,211 296,713 231,228 155,652 83.58%
-
Net Worth 1,063 380,183 380,726 387,295 257,898 233,922 243,374 -97.28%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,063 380,183 380,726 387,295 257,898 233,922 243,374 -97.28%
NOSH 236,285 236,285 236,285 236,285 236,171 236,285 236,285 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -45.96% -6.11% -9.30% -7.87% -5.48% -6.22% -1.86% -
ROE -7,049.59% -3.19% -2.84% -1.30% -6.08% -5.39% -1.63% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 112.73 82.05 51.60 25.58 119.11 92.13 64.67 44.59%
EPS -31.72 -5.12 -4.58 -2.13 -6.64 -5.33 -1.68 602.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0045 1.609 1.6113 1.6391 1.092 0.99 1.03 -97.28%
Adjusted Per Share Value based on latest NOSH - 236,285
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 86.72 63.12 39.69 19.68 91.58 70.87 49.75 44.59%
EPS -24.40 -3.94 -3.52 -1.64 -5.10 -4.10 -1.29 603.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0035 1.2377 1.2395 1.2608 0.8396 0.7615 0.7923 -97.26%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.66 0.85 0.915 0.955 1.02 0.605 0.91 -
P/RPS 0.59 1.04 1.77 3.73 0.86 0.66 1.41 -43.90%
P/EPS -2.08 -16.59 -19.98 -44.90 -15.36 -11.34 -54.13 -88.49%
EY -48.07 -6.03 -5.01 -2.23 -6.51 -8.82 -1.85 768.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 146.67 0.53 0.57 0.58 0.93 0.61 0.88 2881.98%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 22/11/16 29/08/16 26/05/16 26/02/16 24/11/15 27/08/15 -
Price 0.78 0.695 0.85 1.02 0.97 0.955 0.585 -
P/RPS 0.69 0.85 1.65 3.99 0.81 1.04 0.90 -16.16%
P/EPS -2.46 -13.56 -18.56 -47.95 -14.61 -17.90 -34.80 -82.76%
EY -40.67 -7.37 -5.39 -2.09 -6.84 -5.59 -2.87 480.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 173.33 0.43 0.53 0.62 0.89 0.96 0.57 4344.35%

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