[BREM] QoQ Quarter Result on 31-Mar-2004 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 232.56%
YoY- 109.21%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 46,079 46,580 50,973 50,480 33,617 33,287 38,052 13.54%
PBT 9,779 6,914 11,201 3,704 3,936 6,908 10,383 -3.89%
Tax -3,763 -2,750 -5,567 -272 -2,904 -3,416 -4,782 -14.70%
NP 6,016 4,164 5,634 3,432 1,032 3,492 5,601 4.85%
-
NP to SH 6,016 4,164 5,634 3,432 1,032 3,492 5,601 4.85%
-
Tax Rate 38.48% 39.77% 49.70% 7.34% 73.78% 49.45% 46.06% -
Total Cost 40,063 42,416 45,339 47,048 32,585 29,795 32,451 15.00%
-
Net Worth 257,235 264,491 254,656 225,488 251,365 250,987 249,834 1.95%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - 6,013 - - - -
Div Payout % - - - 175.20% - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 257,235 264,491 254,656 225,488 251,365 250,987 249,834 1.95%
NOSH 103,724 77,111 75,120 75,162 73,714 72,749 73,697 25.45%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 13.06% 8.94% 11.05% 6.80% 3.07% 10.49% 14.72% -
ROE 2.34% 1.57% 2.21% 1.52% 0.41% 1.39% 2.24% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 44.42 60.41 67.86 67.16 45.60 45.76 51.63 -9.49%
EPS 5.80 5.40 7.50 3.70 1.40 4.80 7.60 -16.42%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 2.48 3.43 3.39 3.00 3.41 3.45 3.39 -18.73%
Adjusted Per Share Value based on latest NOSH - 75,162
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 13.34 13.48 14.75 14.61 9.73 9.64 11.01 13.58%
EPS 1.74 1.21 1.63 0.99 0.30 1.01 1.62 4.85%
DPS 0.00 0.00 0.00 1.74 0.00 0.00 0.00 -
NAPS 0.7446 0.7656 0.7371 0.6527 0.7276 0.7265 0.7232 1.95%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.93 1.62 1.41 1.78 1.57 1.22 0.93 -
P/RPS 2.09 2.68 2.08 2.65 3.44 2.67 1.80 10.42%
P/EPS 16.03 30.00 18.80 38.98 112.14 25.42 12.24 19.60%
EY 6.24 3.33 5.32 2.57 0.89 3.93 8.17 -16.37%
DY 0.00 0.00 0.00 4.49 0.00 0.00 0.00 -
P/NAPS 0.38 0.47 0.42 0.59 0.46 0.35 0.27 25.45%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 30/11/04 27/08/04 28/05/04 27/02/04 28/11/03 29/08/03 -
Price 1.01 0.88 1.51 1.49 2.08 1.56 1.19 -
P/RPS 2.27 1.46 2.23 2.22 4.56 3.41 2.30 -0.86%
P/EPS 17.41 16.30 20.13 32.63 148.57 32.50 15.66 7.28%
EY 5.74 6.14 4.97 3.06 0.67 3.08 6.39 -6.87%
DY 0.00 0.00 0.00 5.37 0.00 0.00 0.00 -
P/NAPS 0.41 0.26 0.45 0.50 0.61 0.45 0.35 11.07%

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