[BREM] QoQ Quarter Result on 31-Dec-2002 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 223.64%
YoY- -67.77%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 33,287 38,052 27,956 11,410 14,076 24,404 42,746 -15.34%
PBT 6,908 10,383 -33,894 1,021 2,738 7,196 6,815 0.90%
Tax -3,416 -4,782 -3,373 -205 -3,398 -2,713 -4,060 -10.86%
NP 3,492 5,601 -37,267 816 -660 4,483 2,755 17.10%
-
NP to SH 3,492 5,601 -37,267 816 -660 4,483 2,755 17.10%
-
Tax Rate 49.45% 46.06% - 20.08% 124.11% 37.70% 59.57% -
Total Cost 29,795 32,451 65,223 10,594 14,736 19,921 39,991 -17.80%
-
Net Worth 250,987 249,834 236,899 276,698 273,533 258,691 249,400 0.42%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - 3,644 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 250,987 249,834 236,899 276,698 273,533 258,691 249,400 0.42%
NOSH 72,749 73,697 72,892 74,181 73,333 73,491 72,500 0.22%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 10.49% 14.72% -133.31% 7.15% -4.69% 18.37% 6.45% -
ROE 1.39% 2.24% -15.73% 0.29% -0.24% 1.73% 1.10% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 45.76 51.63 38.35 15.38 19.19 33.21 58.96 -15.53%
EPS 4.80 7.60 -50.80 1.10 -0.90 6.10 3.80 16.83%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 3.45 3.39 3.25 3.73 3.73 3.52 3.44 0.19%
Adjusted Per Share Value based on latest NOSH - 74,181
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 9.64 11.01 8.09 3.30 4.07 7.06 12.37 -15.30%
EPS 1.01 1.62 -10.79 0.24 -0.19 1.30 0.80 16.79%
DPS 0.00 0.00 1.05 0.00 0.00 0.00 0.00 -
NAPS 0.7265 0.7232 0.6857 0.8009 0.7918 0.7488 0.7219 0.42%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.22 0.93 0.95 1.33 1.38 1.69 1.57 -
P/RPS 2.67 1.80 2.48 8.65 7.19 5.09 2.66 0.25%
P/EPS 25.42 12.24 -1.86 120.91 -153.33 27.70 41.32 -27.64%
EY 3.93 8.17 -53.82 0.83 -0.65 3.61 2.42 38.12%
DY 0.00 0.00 5.26 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.27 0.29 0.36 0.37 0.48 0.46 -16.64%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 28/08/02 01/07/02 -
Price 1.56 1.19 0.96 1.03 1.49 1.51 1.73 -
P/RPS 3.41 2.30 2.50 6.70 7.76 4.55 2.93 10.63%
P/EPS 32.50 15.66 -1.88 93.64 -165.56 24.75 45.53 -20.11%
EY 3.08 6.39 -53.26 1.07 -0.60 4.04 2.20 25.12%
DY 0.00 0.00 5.21 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.35 0.30 0.28 0.40 0.43 0.50 -6.77%

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