[BREM] QoQ Quarter Result on 30-Jun-2008 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 54.87%
YoY- -87.61%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 19,647 31,114 32,097 32,032 28,566 52,066 27,865 -20.76%
PBT 4,562 7,034 6,484 5,308 -555 10,462 9,956 -40.53%
Tax -858 -1,721 -1,592 -1,381 3,610 -2,785 -2,300 -48.14%
NP 3,704 5,313 4,892 3,927 3,055 7,677 7,656 -38.34%
-
NP to SH 2,682 4,211 3,581 3,003 1,939 6,345 4,857 -32.66%
-
Tax Rate 18.81% 24.47% 24.55% 26.02% - 26.62% 23.10% -
Total Cost 15,943 25,801 27,205 28,105 25,511 44,389 20,209 -14.60%
-
Net Worth 246,749 367,843 370,448 361,611 247,904 358,305 357,425 -21.87%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 6,168 - - - 12,395 - - -
Div Payout % 230.01% - - - 639.26% - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 246,749 367,843 370,448 361,611 247,904 358,305 357,425 -21.87%
NOSH 123,374 123,852 123,482 125,124 123,952 124,411 124,538 -0.62%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 18.85% 17.08% 15.24% 12.26% 10.69% 14.74% 27.48% -
ROE 1.09% 1.14% 0.97% 0.83% 0.78% 1.77% 1.36% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 15.92 25.12 25.99 25.60 23.05 41.85 22.37 -20.27%
EPS 2.20 3.40 2.90 2.40 1.60 5.10 3.90 -31.70%
DPS 5.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.00 2.97 3.00 2.89 2.00 2.88 2.87 -21.38%
Adjusted Per Share Value based on latest NOSH - 125,124
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 5.69 9.01 9.29 9.27 8.27 15.07 8.07 -20.76%
EPS 0.78 1.22 1.04 0.87 0.56 1.84 1.41 -32.58%
DPS 1.79 0.00 0.00 0.00 3.59 0.00 0.00 -
NAPS 0.7142 1.0648 1.0723 1.0467 0.7176 1.0371 1.0346 -21.87%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.96 0.98 1.35 1.21 1.35 1.37 1.40 -
P/RPS 6.03 3.90 5.19 4.73 5.86 3.27 6.26 -2.46%
P/EPS 44.16 28.82 46.55 50.42 86.30 26.86 35.90 14.78%
EY 2.26 3.47 2.15 1.98 1.16 3.72 2.79 -13.09%
DY 5.21 0.00 0.00 0.00 7.41 0.00 0.00 -
P/NAPS 0.48 0.33 0.45 0.42 0.68 0.48 0.49 -1.36%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 19/05/09 27/02/09 27/11/08 28/08/08 29/05/08 22/02/08 26/11/07 -
Price 1.25 0.98 0.97 1.18 1.27 1.31 1.35 -
P/RPS 7.85 3.90 3.73 4.61 5.51 3.13 6.03 19.20%
P/EPS 57.50 28.82 33.45 49.17 81.19 25.69 34.62 40.20%
EY 1.74 3.47 2.99 2.03 1.23 3.89 2.89 -28.67%
DY 4.00 0.00 0.00 0.00 7.87 0.00 0.00 -
P/NAPS 0.63 0.33 0.32 0.41 0.64 0.45 0.47 21.54%

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