[BREM] QoQ Quarter Result on 31-Dec-2015 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 46.3%
YoY- -57.52%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 28,060 36,393 28,143 31,382 20,294 45,154 20,189 24.46%
PBT 3,963 7,202 4,345 12,047 6,342 19,752 9,476 -43.98%
Tax -1,604 -2,546 -1,429 -4,838 -1,567 -8,090 -3,471 -40.14%
NP 2,359 4,656 2,916 7,209 4,775 11,662 6,005 -46.27%
-
NP to SH 659 2,615 816 4,471 3,056 7,796 2,177 -54.81%
-
Tax Rate 40.47% 35.35% 32.89% 40.16% 24.71% 40.96% 36.63% -
Total Cost 25,701 31,737 25,227 24,173 15,519 33,492 14,184 48.46%
-
Net Worth 519,867 509,924 424,319 501,390 536,497 506,739 478,939 5.60%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - 18,660 -
Div Payout % - - - - - - 857.14% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 519,867 509,924 424,319 501,390 536,497 506,739 478,939 5.60%
NOSH 345,472 326,874 271,999 319,357 339,555 324,833 311,000 7.23%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 8.41% 12.79% 10.36% 22.97% 23.53% 25.83% 29.74% -
ROE 0.13% 0.51% 0.19% 0.89% 0.57% 1.54% 0.45% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 8.47 11.13 10.35 9.83 5.98 13.90 6.49 19.36%
EPS 0.20 0.80 0.30 1.40 0.90 2.40 0.70 -56.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 1.57 1.56 1.56 1.57 1.58 1.56 1.54 1.29%
Adjusted Per Share Value based on latest NOSH - 319,357
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 8.12 10.53 8.15 9.08 5.87 13.07 5.84 24.49%
EPS 0.19 0.76 0.24 1.29 0.88 2.26 0.63 -54.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.40 -
NAPS 1.5048 1.476 1.2282 1.4513 1.5529 1.4668 1.3863 5.60%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.83 0.84 0.915 0.95 0.95 1.01 1.03 -
P/RPS 9.79 7.54 8.84 9.67 15.90 7.27 15.87 -27.46%
P/EPS 417.05 105.00 305.00 67.86 105.56 42.08 147.14 99.90%
EY 0.24 0.95 0.33 1.47 0.95 2.38 0.68 -49.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.83 -
P/NAPS 0.53 0.54 0.59 0.61 0.60 0.65 0.67 -14.43%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 21/11/16 29/08/16 23/05/16 25/02/16 27/11/15 27/08/15 28/05/15 -
Price 0.82 0.85 0.89 0.95 0.96 0.885 1.01 -
P/RPS 9.68 7.63 8.60 9.67 16.06 6.37 15.56 -27.06%
P/EPS 412.02 106.25 296.67 67.86 106.67 36.87 144.29 100.88%
EY 0.24 0.94 0.34 1.47 0.94 2.71 0.69 -50.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.94 -
P/NAPS 0.52 0.54 0.57 0.61 0.61 0.57 0.66 -14.65%

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