[BREM] QoQ Quarter Result on 30-Sep-2012 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -16.46%
YoY- -22.42%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 35,673 10,990 44,880 26,850 31,704 33,979 28,257 16.82%
PBT 12,912 2,525 25,622 9,486 10,723 20,992 12,645 1.40%
Tax -4,458 -4,233 -5,840 -2,404 -2,791 -3,149 -3,203 24.68%
NP 8,454 -1,708 19,782 7,082 7,932 17,843 9,442 -7.10%
-
NP to SH 5,751 -5,231 16,554 4,765 5,704 15,796 7,113 -13.22%
-
Tax Rate 34.53% 167.64% 22.79% 25.34% 26.03% 15.00% 25.33% -
Total Cost 27,219 12,698 25,098 19,768 23,772 16,136 18,815 27.94%
-
Net Worth 466,845 313,860 225,751 485,107 499,532 450,601 328,200 26.50%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 3,411 - - - 9,976 - -
Div Payout % - 0.00% - - - 63.16% - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 466,845 313,860 225,751 485,107 499,532 450,601 328,200 26.50%
NOSH 169,147 113,717 112,875 167,857 172,848 166,273 164,100 2.04%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 23.70% -15.54% 44.08% 26.38% 25.02% 52.51% 33.41% -
ROE 1.23% -1.67% 7.33% 0.98% 1.14% 3.51% 2.17% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 21.09 9.66 39.76 16.00 18.34 20.44 17.22 14.48%
EPS 3.40 -4.60 14.60 2.80 3.30 9.50 4.30 -14.50%
DPS 0.00 3.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 2.76 2.76 2.00 2.89 2.89 2.71 2.00 23.97%
Adjusted Per Share Value based on latest NOSH - 167,857
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 10.33 3.18 12.99 7.77 9.18 9.84 8.18 16.84%
EPS 1.66 -1.51 4.79 1.38 1.65 4.57 2.06 -13.41%
DPS 0.00 0.99 0.00 0.00 0.00 2.89 0.00 -
NAPS 1.3513 0.9085 0.6535 1.4042 1.4459 1.3043 0.95 26.50%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.18 1.12 1.10 1.18 1.19 1.22 1.22 -
P/RPS 5.60 11.59 2.77 7.38 6.49 5.97 7.09 -14.56%
P/EPS 34.71 -24.35 7.50 41.57 36.06 12.84 28.15 15.00%
EY 2.88 -4.11 13.33 2.41 2.77 7.79 3.55 -13.02%
DY 0.00 2.68 0.00 0.00 0.00 4.92 0.00 -
P/NAPS 0.43 0.41 0.55 0.41 0.41 0.45 0.61 -20.81%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 31/05/13 28/02/13 28/11/12 29/08/12 30/05/12 28/02/12 -
Price 1.15 1.23 1.07 1.11 1.19 1.20 1.23 -
P/RPS 5.45 12.73 2.69 6.94 6.49 5.87 7.14 -16.49%
P/EPS 33.82 -26.74 7.30 39.10 36.06 12.63 28.38 12.41%
EY 2.96 -3.74 13.71 2.56 2.77 7.92 3.52 -10.91%
DY 0.00 2.44 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 0.42 0.45 0.54 0.38 0.41 0.44 0.62 -22.88%

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