[BREM] QoQ Quarter Result on 30-Sep-2003 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -37.65%
YoY- 629.09%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 50,973 50,480 33,617 33,287 38,052 27,956 11,410 171.49%
PBT 11,201 3,704 3,936 6,908 10,383 -33,894 1,021 394.44%
Tax -5,567 -272 -2,904 -3,416 -4,782 -3,373 -205 805.28%
NP 5,634 3,432 1,032 3,492 5,601 -37,267 816 263.01%
-
NP to SH 5,634 3,432 1,032 3,492 5,601 -37,267 816 263.01%
-
Tax Rate 49.70% 7.34% 73.78% 49.45% 46.06% - 20.08% -
Total Cost 45,339 47,048 32,585 29,795 32,451 65,223 10,594 163.83%
-
Net Worth 254,656 225,488 251,365 250,987 249,834 236,899 276,698 -5.38%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 6,013 - - - 3,644 - -
Div Payout % - 175.20% - - - 0.00% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 254,656 225,488 251,365 250,987 249,834 236,899 276,698 -5.38%
NOSH 75,120 75,162 73,714 72,749 73,697 72,892 74,181 0.84%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 11.05% 6.80% 3.07% 10.49% 14.72% -133.31% 7.15% -
ROE 2.21% 1.52% 0.41% 1.39% 2.24% -15.73% 0.29% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 67.86 67.16 45.60 45.76 51.63 38.35 15.38 169.25%
EPS 7.50 3.70 1.40 4.80 7.60 -50.80 1.10 259.98%
DPS 0.00 8.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.39 3.00 3.41 3.45 3.39 3.25 3.73 -6.17%
Adjusted Per Share Value based on latest NOSH - 72,749
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 14.75 14.61 9.73 9.64 11.01 8.09 3.30 171.59%
EPS 1.63 0.99 0.30 1.01 1.62 -10.79 0.24 259.05%
DPS 0.00 1.74 0.00 0.00 0.00 1.05 0.00 -
NAPS 0.7371 0.6527 0.7276 0.7265 0.7232 0.6857 0.8009 -5.38%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.41 1.78 1.57 1.22 0.93 0.95 1.33 -
P/RPS 2.08 2.65 3.44 2.67 1.80 2.48 8.65 -61.36%
P/EPS 18.80 38.98 112.14 25.42 12.24 -1.86 120.91 -71.11%
EY 5.32 2.57 0.89 3.93 8.17 -53.82 0.83 245.44%
DY 0.00 4.49 0.00 0.00 0.00 5.26 0.00 -
P/NAPS 0.42 0.59 0.46 0.35 0.27 0.29 0.36 10.83%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 28/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 1.51 1.49 2.08 1.56 1.19 0.96 1.03 -
P/RPS 2.23 2.22 4.56 3.41 2.30 2.50 6.70 -52.00%
P/EPS 20.13 32.63 148.57 32.50 15.66 -1.88 93.64 -64.14%
EY 4.97 3.06 0.67 3.08 6.39 -53.26 1.07 178.64%
DY 0.00 5.37 0.00 0.00 0.00 5.21 0.00 -
P/NAPS 0.45 0.50 0.61 0.45 0.35 0.30 0.28 37.24%

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