[BREM] QoQ Quarter Result on 30-Sep-2007 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- -79.97%
YoY- 50.93%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 32,032 28,566 52,066 27,865 21,031 27,980 29,535 5.56%
PBT 5,308 -555 10,462 9,956 28,384 5,023 5,059 3.25%
Tax -1,381 3,610 -2,785 -2,300 -3,355 -1,947 -1,227 8.20%
NP 3,927 3,055 7,677 7,656 25,029 3,076 3,832 1.64%
-
NP to SH 3,003 1,939 6,345 4,857 24,244 2,422 1,788 41.33%
-
Tax Rate 26.02% - 26.62% 23.10% 11.82% 38.76% 24.25% -
Total Cost 28,105 25,511 44,389 20,209 -3,998 24,904 25,703 6.14%
-
Net Worth 361,611 247,904 358,305 357,425 350,053 245,739 335,888 5.04%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 12,395 - - - 9,829 - -
Div Payout % - 639.26% - - - 405.84% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 361,611 247,904 358,305 357,425 350,053 245,739 335,888 5.04%
NOSH 125,124 123,952 124,411 124,538 123,693 122,869 127,714 -1.35%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 12.26% 10.69% 14.74% 27.48% 119.01% 10.99% 12.97% -
ROE 0.83% 0.78% 1.77% 1.36% 6.93% 0.99% 0.53% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 25.60 23.05 41.85 22.37 17.00 22.77 23.13 7.00%
EPS 2.40 1.60 5.10 3.90 19.60 1.90 1.40 43.28%
DPS 0.00 10.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 2.89 2.00 2.88 2.87 2.83 2.00 2.63 6.49%
Adjusted Per Share Value based on latest NOSH - 124,538
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 9.27 8.27 15.07 8.07 6.09 8.10 8.55 5.54%
EPS 0.87 0.56 1.84 1.41 7.02 0.70 0.52 40.97%
DPS 0.00 3.59 0.00 0.00 0.00 2.85 0.00 -
NAPS 1.0467 0.7176 1.0371 1.0346 1.0133 0.7113 0.9723 5.04%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.21 1.35 1.37 1.40 1.44 1.35 1.21 -
P/RPS 4.73 5.86 3.27 6.26 8.47 5.93 5.23 -6.48%
P/EPS 50.42 86.30 26.86 35.90 7.35 68.49 86.43 -30.20%
EY 1.98 1.16 3.72 2.79 13.61 1.46 1.16 42.87%
DY 0.00 7.41 0.00 0.00 0.00 5.93 0.00 -
P/NAPS 0.42 0.68 0.48 0.49 0.51 0.68 0.46 -5.88%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 29/05/08 22/02/08 26/11/07 30/08/07 30/05/07 26/02/07 -
Price 1.18 1.27 1.31 1.35 1.36 1.38 1.57 -
P/RPS 4.61 5.51 3.13 6.03 8.00 6.06 6.79 -22.77%
P/EPS 49.17 81.19 25.69 34.62 6.94 70.01 112.14 -42.31%
EY 2.03 1.23 3.89 2.89 14.41 1.43 0.89 73.36%
DY 0.00 7.87 0.00 0.00 0.00 5.80 0.00 -
P/NAPS 0.41 0.64 0.45 0.47 0.48 0.69 0.60 -22.43%

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