[BREM] QoQ Quarter Result on 31-Dec-2007 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 30.64%
YoY- 254.87%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 32,097 32,032 28,566 52,066 27,865 21,031 27,980 9.55%
PBT 6,484 5,308 -555 10,462 9,956 28,384 5,023 18.49%
Tax -1,592 -1,381 3,610 -2,785 -2,300 -3,355 -1,947 -12.52%
NP 4,892 3,927 3,055 7,677 7,656 25,029 3,076 36.13%
-
NP to SH 3,581 3,003 1,939 6,345 4,857 24,244 2,422 29.69%
-
Tax Rate 24.55% 26.02% - 26.62% 23.10% 11.82% 38.76% -
Total Cost 27,205 28,105 25,511 44,389 20,209 -3,998 24,904 6.05%
-
Net Worth 370,448 361,611 247,904 358,305 357,425 350,053 245,739 31.37%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 12,395 - - - 9,829 -
Div Payout % - - 639.26% - - - 405.84% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 370,448 361,611 247,904 358,305 357,425 350,053 245,739 31.37%
NOSH 123,482 125,124 123,952 124,411 124,538 123,693 122,869 0.33%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 15.24% 12.26% 10.69% 14.74% 27.48% 119.01% 10.99% -
ROE 0.97% 0.83% 0.78% 1.77% 1.36% 6.93% 0.99% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 25.99 25.60 23.05 41.85 22.37 17.00 22.77 9.19%
EPS 2.90 2.40 1.60 5.10 3.90 19.60 1.90 32.46%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 8.00 -
NAPS 3.00 2.89 2.00 2.88 2.87 2.83 2.00 30.94%
Adjusted Per Share Value based on latest NOSH - 124,411
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 9.29 9.27 8.27 15.07 8.07 6.09 8.10 9.54%
EPS 1.04 0.87 0.56 1.84 1.41 7.02 0.70 30.10%
DPS 0.00 0.00 3.59 0.00 0.00 0.00 2.85 -
NAPS 1.0723 1.0467 0.7176 1.0371 1.0346 1.0133 0.7113 31.37%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.35 1.21 1.35 1.37 1.40 1.44 1.35 -
P/RPS 5.19 4.73 5.86 3.27 6.26 8.47 5.93 -8.48%
P/EPS 46.55 50.42 86.30 26.86 35.90 7.35 68.49 -22.64%
EY 2.15 1.98 1.16 3.72 2.79 13.61 1.46 29.34%
DY 0.00 0.00 7.41 0.00 0.00 0.00 5.93 -
P/NAPS 0.45 0.42 0.68 0.48 0.49 0.51 0.68 -24.00%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 28/08/08 29/05/08 22/02/08 26/11/07 30/08/07 30/05/07 -
Price 0.97 1.18 1.27 1.31 1.35 1.36 1.38 -
P/RPS 3.73 4.61 5.51 3.13 6.03 8.00 6.06 -27.57%
P/EPS 33.45 49.17 81.19 25.69 34.62 6.94 70.01 -38.80%
EY 2.99 2.03 1.23 3.89 2.89 14.41 1.43 63.29%
DY 0.00 0.00 7.87 0.00 0.00 0.00 5.80 -
P/NAPS 0.32 0.41 0.64 0.45 0.47 0.48 0.69 -40.00%

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