[BREM] QoQ Quarter Result on 31-Mar-2005 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -81.75%
YoY- -68.01%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 42,892 42,243 65,649 41,000 46,079 46,580 50,973 -10.84%
PBT 6,279 9,468 11,989 243 9,779 6,914 11,201 -31.94%
Tax -1,107 -2,872 -3,171 855 -3,763 -2,750 -5,567 -65.83%
NP 5,172 6,596 8,818 1,098 6,016 4,164 5,634 -5.52%
-
NP to SH 4,643 5,231 6,829 1,098 6,016 4,164 5,634 -12.06%
-
Tax Rate 17.63% 30.33% 26.45% -351.85% 38.48% 39.77% 49.70% -
Total Cost 37,720 35,647 56,831 39,902 40,063 42,416 45,339 -11.51%
-
Net Worth 348,820 299,910 300,240 221,571 257,235 264,491 254,656 23.26%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - 8,862 - - - -
Div Payout % - - - 807.18% - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 348,820 299,910 300,240 221,571 257,235 264,491 254,656 23.26%
NOSH 119,051 116,244 117,741 110,785 103,724 77,111 75,120 35.81%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 12.06% 15.61% 13.43% 2.68% 13.06% 8.94% 11.05% -
ROE 1.33% 1.74% 2.27% 0.50% 2.34% 1.57% 2.21% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 36.03 36.34 55.76 37.01 44.42 60.41 67.86 -34.35%
EPS 3.90 4.50 5.80 1.00 5.80 5.40 7.50 -35.25%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 2.93 2.58 2.55 2.00 2.48 3.43 3.39 -9.24%
Adjusted Per Share Value based on latest NOSH - 110,785
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 12.42 12.23 19.00 11.87 13.34 13.48 14.75 -10.80%
EPS 1.34 1.51 1.98 0.32 1.74 1.21 1.63 -12.21%
DPS 0.00 0.00 0.00 2.57 0.00 0.00 0.00 -
NAPS 1.0097 0.8681 0.8691 0.6414 0.7446 0.7656 0.7371 23.27%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.02 1.13 1.25 0.98 0.93 1.62 1.41 -
P/RPS 2.83 3.11 2.24 2.65 2.09 2.68 2.08 22.71%
P/EPS 26.15 25.11 21.55 98.88 16.03 30.00 18.80 24.53%
EY 3.82 3.98 4.64 1.01 6.24 3.33 5.32 -19.76%
DY 0.00 0.00 0.00 8.16 0.00 0.00 0.00 -
P/NAPS 0.35 0.44 0.49 0.49 0.38 0.47 0.42 -11.41%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 28/11/05 30/08/05 30/05/05 28/02/05 30/11/04 27/08/04 -
Price 1.18 1.01 1.09 0.95 1.01 0.88 1.51 -
P/RPS 3.28 2.78 1.95 2.57 2.27 1.46 2.23 29.24%
P/EPS 30.26 22.44 18.79 95.85 17.41 16.30 20.13 31.12%
EY 3.31 4.46 5.32 1.04 5.74 6.14 4.97 -23.68%
DY 0.00 0.00 0.00 8.42 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.43 0.48 0.41 0.26 0.45 -7.53%

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