[BREM] QoQ Quarter Result on 31-Dec-2004 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 44.48%
YoY- 482.95%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 42,243 65,649 41,000 46,079 46,580 50,973 50,480 -11.18%
PBT 9,468 11,989 243 9,779 6,914 11,201 3,704 86.84%
Tax -2,872 -3,171 855 -3,763 -2,750 -5,567 -272 380.60%
NP 6,596 8,818 1,098 6,016 4,164 5,634 3,432 54.51%
-
NP to SH 5,231 6,829 1,098 6,016 4,164 5,634 3,432 32.40%
-
Tax Rate 30.33% 26.45% -351.85% 38.48% 39.77% 49.70% 7.34% -
Total Cost 35,647 56,831 39,902 40,063 42,416 45,339 47,048 -16.87%
-
Net Worth 299,910 300,240 221,571 257,235 264,491 254,656 225,488 20.92%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - 8,862 - - - 6,013 -
Div Payout % - - 807.18% - - - 175.20% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 299,910 300,240 221,571 257,235 264,491 254,656 225,488 20.92%
NOSH 116,244 117,741 110,785 103,724 77,111 75,120 75,162 33.70%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 15.61% 13.43% 2.68% 13.06% 8.94% 11.05% 6.80% -
ROE 1.74% 2.27% 0.50% 2.34% 1.57% 2.21% 1.52% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 36.34 55.76 37.01 44.42 60.41 67.86 67.16 -33.57%
EPS 4.50 5.80 1.00 5.80 5.40 7.50 3.70 13.92%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 2.58 2.55 2.00 2.48 3.43 3.39 3.00 -9.55%
Adjusted Per Share Value based on latest NOSH - 103,724
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 12.23 19.00 11.87 13.34 13.48 14.75 14.61 -11.16%
EPS 1.51 1.98 0.32 1.74 1.21 1.63 0.99 32.46%
DPS 0.00 0.00 2.57 0.00 0.00 0.00 1.74 -
NAPS 0.8681 0.8691 0.6414 0.7446 0.7656 0.7371 0.6527 20.91%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.13 1.25 0.98 0.93 1.62 1.41 1.78 -
P/RPS 3.11 2.24 2.65 2.09 2.68 2.08 2.65 11.25%
P/EPS 25.11 21.55 98.88 16.03 30.00 18.80 38.98 -25.39%
EY 3.98 4.64 1.01 6.24 3.33 5.32 2.57 33.81%
DY 0.00 0.00 8.16 0.00 0.00 0.00 4.49 -
P/NAPS 0.44 0.49 0.49 0.38 0.47 0.42 0.59 -17.74%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 30/08/05 30/05/05 28/02/05 30/11/04 27/08/04 28/05/04 -
Price 1.01 1.09 0.95 1.01 0.88 1.51 1.49 -
P/RPS 2.78 1.95 2.57 2.27 1.46 2.23 2.22 16.16%
P/EPS 22.44 18.79 95.85 17.41 16.30 20.13 32.63 -22.07%
EY 4.46 5.32 1.04 5.74 6.14 4.97 3.06 28.52%
DY 0.00 0.00 8.42 0.00 0.00 0.00 5.37 -
P/NAPS 0.39 0.43 0.48 0.41 0.26 0.45 0.50 -15.25%

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