[BREM] QoQ Quarter Result on 31-Mar-2006 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
07-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 12.19%
YoY- 374.41%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 29,535 32,707 38,653 43,289 42,892 42,243 65,649 -41.20%
PBT 5,059 6,511 11,544 10,196 6,279 9,468 11,989 -43.65%
Tax -1,227 -1,807 -3,105 -2,836 -1,107 -2,872 -3,171 -46.80%
NP 3,832 4,704 8,439 7,360 5,172 6,596 8,818 -42.54%
-
NP to SH 1,788 3,218 6,211 5,209 4,643 5,231 6,829 -58.97%
-
Tax Rate 24.25% 27.75% 26.90% 27.81% 17.63% 30.33% 26.45% -
Total Cost 25,703 28,003 30,214 35,929 37,720 35,647 56,831 -40.99%
-
Net Worth 335,888 326,567 322,494 242,153 348,820 299,910 300,240 7.74%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - 9,686 - - - -
Div Payout % - - - 185.95% - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 335,888 326,567 322,494 242,153 348,820 299,910 300,240 7.74%
NOSH 127,714 119,185 119,442 121,076 119,051 116,244 117,741 5.55%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 12.97% 14.38% 21.83% 17.00% 12.06% 15.61% 13.43% -
ROE 0.53% 0.99% 1.93% 2.15% 1.33% 1.74% 2.27% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 23.13 27.44 32.36 35.75 36.03 36.34 55.76 -44.29%
EPS 1.40 2.70 5.20 4.30 3.90 4.50 5.80 -61.13%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 2.63 2.74 2.70 2.00 2.93 2.58 2.55 2.07%
Adjusted Per Share Value based on latest NOSH - 121,076
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 8.55 9.47 11.19 12.53 12.42 12.23 19.00 -41.19%
EPS 0.52 0.93 1.80 1.51 1.34 1.51 1.98 -58.88%
DPS 0.00 0.00 0.00 2.80 0.00 0.00 0.00 -
NAPS 0.9723 0.9453 0.9335 0.7009 1.0097 0.8681 0.8691 7.74%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.21 1.25 1.14 1.28 1.02 1.13 1.25 -
P/RPS 5.23 4.56 3.52 3.58 2.83 3.11 2.24 75.72%
P/EPS 86.43 46.30 21.92 29.75 26.15 25.11 21.55 151.79%
EY 1.16 2.16 4.56 3.36 3.82 3.98 4.64 -60.21%
DY 0.00 0.00 0.00 6.25 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.42 0.64 0.35 0.44 0.49 -4.11%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 30/11/06 24/08/06 07/06/06 27/02/06 28/11/05 30/08/05 -
Price 1.57 1.21 1.14 1.13 1.18 1.01 1.09 -
P/RPS 6.79 4.41 3.52 3.16 3.28 2.78 1.95 129.21%
P/EPS 112.14 44.81 21.92 26.27 30.26 22.44 18.79 227.95%
EY 0.89 2.23 4.56 3.81 3.31 4.46 5.32 -69.53%
DY 0.00 0.00 0.00 7.08 0.00 0.00 0.00 -
P/NAPS 0.60 0.44 0.42 0.57 0.40 0.39 0.43 24.79%

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