[BREM] QoQ Quarter Result on 30-Sep-2005 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -23.4%
YoY- 25.62%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 38,653 43,289 42,892 42,243 65,649 41,000 46,079 -11.08%
PBT 11,544 10,196 6,279 9,468 11,989 243 9,779 11.73%
Tax -3,105 -2,836 -1,107 -2,872 -3,171 855 -3,763 -12.05%
NP 8,439 7,360 5,172 6,596 8,818 1,098 6,016 25.38%
-
NP to SH 6,211 5,209 4,643 5,231 6,829 1,098 6,016 2.15%
-
Tax Rate 26.90% 27.81% 17.63% 30.33% 26.45% -351.85% 38.48% -
Total Cost 30,214 35,929 37,720 35,647 56,831 39,902 40,063 -17.18%
-
Net Worth 322,494 242,153 348,820 299,910 300,240 221,571 257,235 16.31%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 9,686 - - - 8,862 - -
Div Payout % - 185.95% - - - 807.18% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 322,494 242,153 348,820 299,910 300,240 221,571 257,235 16.31%
NOSH 119,442 121,076 119,051 116,244 117,741 110,785 103,724 9.89%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 21.83% 17.00% 12.06% 15.61% 13.43% 2.68% 13.06% -
ROE 1.93% 2.15% 1.33% 1.74% 2.27% 0.50% 2.34% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 32.36 35.75 36.03 36.34 55.76 37.01 44.42 -19.08%
EPS 5.20 4.30 3.90 4.50 5.80 1.00 5.80 -7.03%
DPS 0.00 8.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 2.70 2.00 2.93 2.58 2.55 2.00 2.48 5.84%
Adjusted Per Share Value based on latest NOSH - 116,244
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 11.19 12.53 12.42 12.23 19.00 11.87 13.34 -11.08%
EPS 1.80 1.51 1.34 1.51 1.98 0.32 1.74 2.29%
DPS 0.00 2.80 0.00 0.00 0.00 2.57 0.00 -
NAPS 0.9335 0.7009 1.0097 0.8681 0.8691 0.6414 0.7446 16.31%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.14 1.28 1.02 1.13 1.25 0.98 0.93 -
P/RPS 3.52 3.58 2.83 3.11 2.24 2.65 2.09 41.69%
P/EPS 21.92 29.75 26.15 25.11 21.55 98.88 16.03 23.26%
EY 4.56 3.36 3.82 3.98 4.64 1.01 6.24 -18.91%
DY 0.00 6.25 0.00 0.00 0.00 8.16 0.00 -
P/NAPS 0.42 0.64 0.35 0.44 0.49 0.49 0.38 6.91%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 07/06/06 27/02/06 28/11/05 30/08/05 30/05/05 28/02/05 -
Price 1.14 1.13 1.18 1.01 1.09 0.95 1.01 -
P/RPS 3.52 3.16 3.28 2.78 1.95 2.57 2.27 34.07%
P/EPS 21.92 26.27 30.26 22.44 18.79 95.85 17.41 16.64%
EY 4.56 3.81 3.31 4.46 5.32 1.04 5.74 -14.25%
DY 0.00 7.08 0.00 0.00 0.00 8.42 0.00 -
P/NAPS 0.42 0.57 0.40 0.39 0.43 0.48 0.41 1.62%

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