[BREM] QoQ Quarter Result on 30-Sep-2015 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -60.8%
YoY- -86.34%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 36,393 28,143 31,382 20,294 45,154 20,189 21,977 40.01%
PBT 7,202 4,345 12,047 6,342 19,752 9,476 16,066 -41.45%
Tax -2,546 -1,429 -4,838 -1,567 -8,090 -3,471 -3,539 -19.72%
NP 4,656 2,916 7,209 4,775 11,662 6,005 12,527 -48.33%
-
NP to SH 2,615 816 4,471 3,056 7,796 2,177 10,525 -60.51%
-
Tax Rate 35.35% 32.89% 40.16% 24.71% 40.96% 36.63% 22.03% -
Total Cost 31,737 25,227 24,173 15,519 33,492 14,184 9,450 124.42%
-
Net Worth 509,924 424,319 501,390 536,497 506,739 478,939 526,249 -2.08%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - 18,660 - -
Div Payout % - - - - - 857.14% - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 509,924 424,319 501,390 536,497 506,739 478,939 526,249 -2.08%
NOSH 326,874 271,999 319,357 339,555 324,833 311,000 339,516 -2.50%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 12.79% 10.36% 22.97% 23.53% 25.83% 29.74% 57.00% -
ROE 0.51% 0.19% 0.89% 0.57% 1.54% 0.45% 2.00% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 11.13 10.35 9.83 5.98 13.90 6.49 6.47 43.61%
EPS 0.80 0.30 1.40 0.90 2.40 0.70 3.10 -59.49%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 1.56 1.56 1.57 1.58 1.56 1.54 1.55 0.43%
Adjusted Per Share Value based on latest NOSH - 339,555
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 10.53 8.15 9.08 5.87 13.07 5.84 6.36 39.99%
EPS 0.76 0.24 1.29 0.88 2.26 0.63 3.05 -60.43%
DPS 0.00 0.00 0.00 0.00 0.00 5.40 0.00 -
NAPS 1.476 1.2282 1.4513 1.5529 1.4668 1.3863 1.5233 -2.08%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.84 0.915 0.95 0.95 1.01 1.03 1.02 -
P/RPS 7.54 8.84 9.67 15.90 7.27 15.87 15.76 -38.85%
P/EPS 105.00 305.00 67.86 105.56 42.08 147.14 32.90 116.92%
EY 0.95 0.33 1.47 0.95 2.38 0.68 3.04 -53.98%
DY 0.00 0.00 0.00 0.00 0.00 5.83 0.00 -
P/NAPS 0.54 0.59 0.61 0.60 0.65 0.67 0.66 -12.53%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 23/05/16 25/02/16 27/11/15 27/08/15 28/05/15 10/02/15 -
Price 0.85 0.89 0.95 0.96 0.885 1.01 1.05 -
P/RPS 7.63 8.60 9.67 16.06 6.37 15.56 16.22 -39.54%
P/EPS 106.25 296.67 67.86 106.67 36.87 144.29 33.87 114.44%
EY 0.94 0.34 1.47 0.94 2.71 0.69 2.95 -53.38%
DY 0.00 0.00 0.00 0.00 0.00 5.94 0.00 -
P/NAPS 0.54 0.57 0.61 0.61 0.57 0.66 0.68 -14.25%

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