[BREM] QoQ Quarter Result on 31-Dec-2016 [#3]

Announcement Date
20-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 306.53%
YoY- -40.08%
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 93,716 84,669 65,054 46,040 28,060 36,393 28,143 122.83%
PBT 27,506 12,274 2,139 7,187 3,963 7,202 4,345 241.82%
Tax -5,170 -3,555 -1,222 -2,225 -1,604 -2,546 -1,429 135.48%
NP 22,336 8,719 917 4,962 2,359 4,656 2,916 288.09%
-
NP to SH 12,749 4,660 -1,199 2,679 659 2,615 816 523.92%
-
Tax Rate 18.80% 28.96% 57.13% 30.96% 40.47% 35.35% 32.89% -
Total Cost 71,380 75,950 64,137 41,078 25,701 31,737 25,227 99.92%
-
Net Worth 533,719 530,294 506,622 506,622 519,867 509,924 424,319 16.50%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 533,719 530,294 506,622 506,622 519,867 509,924 424,319 16.50%
NOSH 345,472 345,472 345,472 345,472 345,472 326,874 271,999 17.26%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 23.83% 10.30% 1.41% 10.78% 8.41% 12.79% 10.36% -
ROE 2.39% 0.88% -0.24% 0.53% 0.13% 0.51% 0.19% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 27.22 24.59 19.65 13.90 8.47 11.13 10.35 90.41%
EPS 3.70 1.40 -0.40 0.80 0.20 0.80 0.30 432.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.54 1.53 1.53 1.57 1.56 1.56 -0.42%
Adjusted Per Share Value based on latest NOSH - 345,472
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 27.13 24.51 18.83 13.33 8.12 10.53 8.15 122.78%
EPS 3.69 1.35 -0.35 0.78 0.19 0.76 0.24 517.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5449 1.535 1.4665 1.4665 1.5048 1.476 1.2282 16.50%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.11 0.96 0.875 0.795 0.83 0.84 0.915 -
P/RPS 4.08 3.90 4.45 5.72 9.79 7.54 8.84 -40.24%
P/EPS 29.98 70.94 -241.65 98.26 417.05 105.00 305.00 -78.67%
EY 3.34 1.41 -0.41 1.02 0.24 0.95 0.33 367.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.62 0.57 0.52 0.53 0.54 0.59 14.18%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 20/11/17 24/08/17 24/05/17 20/02/17 21/11/16 29/08/16 23/05/16 -
Price 1.06 0.94 0.935 0.825 0.82 0.85 0.89 -
P/RPS 3.89 3.82 4.76 5.93 9.68 7.63 8.60 -41.04%
P/EPS 28.63 69.46 -258.22 101.97 412.02 106.25 296.67 -78.93%
EY 3.49 1.44 -0.39 0.98 0.24 0.94 0.34 371.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.61 0.61 0.54 0.52 0.54 0.57 12.47%

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