[BREM] QoQ Quarter Result on 30-Jun-2006 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 19.24%
YoY- -9.05%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 27,980 29,535 32,707 38,653 43,289 42,892 42,243 -24.03%
PBT 5,023 5,059 6,511 11,544 10,196 6,279 9,468 -34.49%
Tax -1,947 -1,227 -1,807 -3,105 -2,836 -1,107 -2,872 -22.84%
NP 3,076 3,832 4,704 8,439 7,360 5,172 6,596 -39.89%
-
NP to SH 2,422 1,788 3,218 6,211 5,209 4,643 5,231 -40.17%
-
Tax Rate 38.76% 24.25% 27.75% 26.90% 27.81% 17.63% 30.33% -
Total Cost 24,904 25,703 28,003 30,214 35,929 37,720 35,647 -21.28%
-
Net Worth 245,739 335,888 326,567 322,494 242,153 348,820 299,910 -12.44%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 9,829 - - - 9,686 - - -
Div Payout % 405.84% - - - 185.95% - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 245,739 335,888 326,567 322,494 242,153 348,820 299,910 -12.44%
NOSH 122,869 127,714 119,185 119,442 121,076 119,051 116,244 3.76%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 10.99% 12.97% 14.38% 21.83% 17.00% 12.06% 15.61% -
ROE 0.99% 0.53% 0.99% 1.93% 2.15% 1.33% 1.74% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 22.77 23.13 27.44 32.36 35.75 36.03 36.34 -26.79%
EPS 1.90 1.40 2.70 5.20 4.30 3.90 4.50 -43.74%
DPS 8.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 2.00 2.63 2.74 2.70 2.00 2.93 2.58 -15.62%
Adjusted Per Share Value based on latest NOSH - 119,442
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 8.10 8.55 9.47 11.19 12.53 12.42 12.23 -24.03%
EPS 0.70 0.52 0.93 1.80 1.51 1.34 1.51 -40.12%
DPS 2.85 0.00 0.00 0.00 2.80 0.00 0.00 -
NAPS 0.7113 0.9723 0.9453 0.9335 0.7009 1.0097 0.8681 -12.44%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.35 1.21 1.25 1.14 1.28 1.02 1.13 -
P/RPS 5.93 5.23 4.56 3.52 3.58 2.83 3.11 53.82%
P/EPS 68.49 86.43 46.30 21.92 29.75 26.15 25.11 95.33%
EY 1.46 1.16 2.16 4.56 3.36 3.82 3.98 -48.78%
DY 5.93 0.00 0.00 0.00 6.25 0.00 0.00 -
P/NAPS 0.68 0.46 0.46 0.42 0.64 0.35 0.44 33.70%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 26/02/07 30/11/06 24/08/06 07/06/06 27/02/06 28/11/05 -
Price 1.38 1.57 1.21 1.14 1.13 1.18 1.01 -
P/RPS 6.06 6.79 4.41 3.52 3.16 3.28 2.78 68.19%
P/EPS 70.01 112.14 44.81 21.92 26.27 30.26 22.44 113.66%
EY 1.43 0.89 2.23 4.56 3.81 3.31 4.46 -53.18%
DY 5.80 0.00 0.00 0.00 7.08 0.00 0.00 -
P/NAPS 0.69 0.60 0.44 0.42 0.57 0.40 0.39 46.33%

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