[BREM] QoQ Quarter Result on 30-Jun-2017 [#1]

Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- 488.66%
YoY- 78.2%
View:
Show?
Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 56,287 60,105 93,716 84,669 65,054 46,040 28,060 59.12%
PBT -7,204 53,234 27,506 12,274 2,139 7,187 3,963 -
Tax -2,922 -2,135 -5,170 -3,555 -1,222 -2,225 -1,604 49.21%
NP -10,126 51,099 22,336 8,719 917 4,962 2,359 -
-
NP to SH -2,635 26,230 12,749 4,660 -1,199 2,679 659 -
-
Tax Rate - 4.01% 18.80% 28.96% 57.13% 30.96% 40.47% -
Total Cost 66,413 9,006 71,380 75,950 64,137 41,078 25,701 88.41%
-
Net Worth 550,936 557,822 533,719 530,294 506,622 506,622 519,867 3.94%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 550,936 557,822 533,719 530,294 506,622 506,622 519,867 3.94%
NOSH 345,472 345,472 345,472 345,472 345,472 345,472 345,472 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -17.99% 85.02% 23.83% 10.30% 1.41% 10.78% 8.41% -
ROE -0.48% 4.70% 2.39% 0.88% -0.24% 0.53% 0.13% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 16.35 17.46 27.22 24.59 19.65 13.90 8.47 55.09%
EPS -0.80 7.60 3.70 1.40 -0.40 0.80 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.62 1.55 1.54 1.53 1.53 1.57 1.27%
Adjusted Per Share Value based on latest NOSH - 345,472
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 16.29 17.40 27.13 24.51 18.83 13.33 8.12 59.13%
EPS -0.76 7.59 3.69 1.35 -0.35 0.78 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5947 1.6147 1.5449 1.535 1.4665 1.4665 1.5048 3.94%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.875 1.09 1.11 0.96 0.875 0.795 0.83 -
P/RPS 5.35 6.24 4.08 3.90 4.45 5.72 9.79 -33.18%
P/EPS -114.34 14.31 29.98 70.94 -241.65 98.26 417.05 -
EY -0.87 6.99 3.34 1.41 -0.41 1.02 0.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.67 0.72 0.62 0.57 0.52 0.53 2.50%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 27/02/18 20/11/17 24/08/17 24/05/17 20/02/17 21/11/16 -
Price 0.845 0.905 1.06 0.94 0.935 0.825 0.82 -
P/RPS 5.17 5.18 3.89 3.82 4.76 5.93 9.68 -34.19%
P/EPS -110.42 11.88 28.63 69.46 -258.22 101.97 412.02 -
EY -0.91 8.42 3.49 1.44 -0.39 0.98 0.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.68 0.61 0.61 0.54 0.52 1.27%

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