[BREM] QoQ Quarter Result on 30-Jun-2004 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 64.16%
YoY- 0.59%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 41,000 46,079 46,580 50,973 50,480 33,617 33,287 14.89%
PBT 243 9,779 6,914 11,201 3,704 3,936 6,908 -89.24%
Tax 855 -3,763 -2,750 -5,567 -272 -2,904 -3,416 -
NP 1,098 6,016 4,164 5,634 3,432 1,032 3,492 -53.72%
-
NP to SH 1,098 6,016 4,164 5,634 3,432 1,032 3,492 -53.72%
-
Tax Rate -351.85% 38.48% 39.77% 49.70% 7.34% 73.78% 49.45% -
Total Cost 39,902 40,063 42,416 45,339 47,048 32,585 29,795 21.47%
-
Net Worth 221,571 257,235 264,491 254,656 225,488 251,365 250,987 -7.96%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 8,862 - - - 6,013 - - -
Div Payout % 807.18% - - - 175.20% - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 221,571 257,235 264,491 254,656 225,488 251,365 250,987 -7.96%
NOSH 110,785 103,724 77,111 75,120 75,162 73,714 72,749 32.32%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 2.68% 13.06% 8.94% 11.05% 6.80% 3.07% 10.49% -
ROE 0.50% 2.34% 1.57% 2.21% 1.52% 0.41% 1.39% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 37.01 44.42 60.41 67.86 67.16 45.60 45.76 -13.18%
EPS 1.00 5.80 5.40 7.50 3.70 1.40 4.80 -64.82%
DPS 8.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 2.00 2.48 3.43 3.39 3.00 3.41 3.45 -30.45%
Adjusted Per Share Value based on latest NOSH - 75,120
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 11.87 13.34 13.48 14.75 14.61 9.73 9.64 14.86%
EPS 0.32 1.74 1.21 1.63 0.99 0.30 1.01 -53.49%
DPS 2.57 0.00 0.00 0.00 1.74 0.00 0.00 -
NAPS 0.6414 0.7446 0.7656 0.7371 0.6527 0.7276 0.7265 -7.96%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.98 0.93 1.62 1.41 1.78 1.57 1.22 -
P/RPS 2.65 2.09 2.68 2.08 2.65 3.44 2.67 -0.49%
P/EPS 98.88 16.03 30.00 18.80 38.98 112.14 25.42 147.13%
EY 1.01 6.24 3.33 5.32 2.57 0.89 3.93 -59.54%
DY 8.16 0.00 0.00 0.00 4.49 0.00 0.00 -
P/NAPS 0.49 0.38 0.47 0.42 0.59 0.46 0.35 25.12%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 28/02/05 30/11/04 27/08/04 28/05/04 27/02/04 28/11/03 -
Price 0.95 1.01 0.88 1.51 1.49 2.08 1.56 -
P/RPS 2.57 2.27 1.46 2.23 2.22 4.56 3.41 -17.16%
P/EPS 95.85 17.41 16.30 20.13 32.63 148.57 32.50 105.51%
EY 1.04 5.74 6.14 4.97 3.06 0.67 3.08 -51.47%
DY 8.42 0.00 0.00 0.00 5.37 0.00 0.00 -
P/NAPS 0.48 0.41 0.26 0.45 0.50 0.61 0.45 4.39%

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