[BREM] QoQ Quarter Result on 30-Sep-2002 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- -114.72%
YoY- -135.28%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 38,052 27,956 11,410 14,076 24,404 42,746 13,243 102.50%
PBT 10,383 -33,894 1,021 2,738 7,196 6,815 3,183 120.42%
Tax -4,782 -3,373 -205 -3,398 -2,713 -4,060 -651 279.26%
NP 5,601 -37,267 816 -660 4,483 2,755 2,532 70.01%
-
NP to SH 5,601 -37,267 816 -660 4,483 2,755 2,532 70.01%
-
Tax Rate 46.06% - 20.08% 124.11% 37.70% 59.57% 20.45% -
Total Cost 32,451 65,223 10,594 14,736 19,921 39,991 10,711 109.80%
-
Net Worth 249,834 236,899 276,698 273,533 258,691 249,400 248,859 0.26%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - 3,644 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 249,834 236,899 276,698 273,533 258,691 249,400 248,859 0.26%
NOSH 73,697 72,892 74,181 73,333 73,491 72,500 72,342 1.24%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 14.72% -133.31% 7.15% -4.69% 18.37% 6.45% 19.12% -
ROE 2.24% -15.73% 0.29% -0.24% 1.73% 1.10% 1.02% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 51.63 38.35 15.38 19.19 33.21 58.96 18.31 99.97%
EPS 7.60 -50.80 1.10 -0.90 6.10 3.80 3.50 67.92%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.39 3.25 3.73 3.73 3.52 3.44 3.44 -0.97%
Adjusted Per Share Value based on latest NOSH - 73,333
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 11.01 8.09 3.30 4.07 7.06 12.37 3.83 102.56%
EPS 1.62 -10.79 0.24 -0.19 1.30 0.80 0.73 70.38%
DPS 0.00 1.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7232 0.6857 0.8009 0.7918 0.7488 0.7219 0.7203 0.26%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.93 0.95 1.33 1.38 1.69 1.57 1.44 -
P/RPS 1.80 2.48 8.65 7.19 5.09 2.66 7.87 -62.70%
P/EPS 12.24 -1.86 120.91 -153.33 27.70 41.32 41.14 -55.53%
EY 8.17 -53.82 0.83 -0.65 3.61 2.42 2.43 124.92%
DY 0.00 5.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.36 0.37 0.48 0.46 0.42 -25.57%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 28/08/02 01/07/02 27/02/02 -
Price 1.19 0.96 1.03 1.49 1.51 1.73 1.49 -
P/RPS 2.30 2.50 6.70 7.76 4.55 2.93 8.14 -57.04%
P/EPS 15.66 -1.88 93.64 -165.56 24.75 45.53 42.57 -48.75%
EY 6.39 -53.26 1.07 -0.60 4.04 2.20 2.35 95.17%
DY 0.00 5.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.30 0.28 0.40 0.43 0.50 0.43 -12.85%

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