[BREM] QoQ Quarter Result on 30-Jun-2003 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 115.03%
YoY- 24.94%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 50,480 33,617 33,287 38,052 27,956 11,410 14,076 134.11%
PBT 3,704 3,936 6,908 10,383 -33,894 1,021 2,738 22.29%
Tax -272 -2,904 -3,416 -4,782 -3,373 -205 -3,398 -81.39%
NP 3,432 1,032 3,492 5,601 -37,267 816 -660 -
-
NP to SH 3,432 1,032 3,492 5,601 -37,267 816 -660 -
-
Tax Rate 7.34% 73.78% 49.45% 46.06% - 20.08% 124.11% -
Total Cost 47,048 32,585 29,795 32,451 65,223 10,594 14,736 116.67%
-
Net Worth 225,488 251,365 250,987 249,834 236,899 276,698 273,533 -12.07%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 6,013 - - - 3,644 - - -
Div Payout % 175.20% - - - 0.00% - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 225,488 251,365 250,987 249,834 236,899 276,698 273,533 -12.07%
NOSH 75,162 73,714 72,749 73,697 72,892 74,181 73,333 1.65%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 6.80% 3.07% 10.49% 14.72% -133.31% 7.15% -4.69% -
ROE 1.52% 0.41% 1.39% 2.24% -15.73% 0.29% -0.24% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 67.16 45.60 45.76 51.63 38.35 15.38 19.19 130.33%
EPS 3.70 1.40 4.80 7.60 -50.80 1.10 -0.90 -
DPS 8.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 3.00 3.41 3.45 3.39 3.25 3.73 3.73 -13.50%
Adjusted Per Share Value based on latest NOSH - 73,697
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 14.61 9.73 9.64 11.01 8.09 3.30 4.07 134.26%
EPS 0.99 0.30 1.01 1.62 -10.79 0.24 -0.19 -
DPS 1.74 0.00 0.00 0.00 1.05 0.00 0.00 -
NAPS 0.6527 0.7276 0.7265 0.7232 0.6857 0.8009 0.7918 -12.07%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.78 1.57 1.22 0.93 0.95 1.33 1.38 -
P/RPS 2.65 3.44 2.67 1.80 2.48 8.65 7.19 -48.56%
P/EPS 38.98 112.14 25.42 12.24 -1.86 120.91 -153.33 -
EY 2.57 0.89 3.93 8.17 -53.82 0.83 -0.65 -
DY 4.49 0.00 0.00 0.00 5.26 0.00 0.00 -
P/NAPS 0.59 0.46 0.35 0.27 0.29 0.36 0.37 36.45%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 1.49 2.08 1.56 1.19 0.96 1.03 1.49 -
P/RPS 2.22 4.56 3.41 2.30 2.50 6.70 7.76 -56.54%
P/EPS 32.63 148.57 32.50 15.66 -1.88 93.64 -165.56 -
EY 3.06 0.67 3.08 6.39 -53.26 1.07 -0.60 -
DY 5.37 0.00 0.00 0.00 5.21 0.00 0.00 -
P/NAPS 0.50 0.61 0.45 0.35 0.30 0.28 0.40 16.02%

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