[BREM] QoQ Quarter Result on 31-Mar-2007 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 35.46%
YoY- -53.5%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 52,066 27,865 21,031 27,980 29,535 32,707 38,653 21.90%
PBT 10,462 9,956 28,384 5,023 5,059 6,511 11,544 -6.33%
Tax -2,785 -2,300 -3,355 -1,947 -1,227 -1,807 -3,105 -6.97%
NP 7,677 7,656 25,029 3,076 3,832 4,704 8,439 -6.09%
-
NP to SH 6,345 4,857 24,244 2,422 1,788 3,218 6,211 1.42%
-
Tax Rate 26.62% 23.10% 11.82% 38.76% 24.25% 27.75% 26.90% -
Total Cost 44,389 20,209 -3,998 24,904 25,703 28,003 30,214 29.14%
-
Net Worth 358,305 357,425 350,053 245,739 335,888 326,567 322,494 7.25%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - 9,829 - - - -
Div Payout % - - - 405.84% - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 358,305 357,425 350,053 245,739 335,888 326,567 322,494 7.25%
NOSH 124,411 124,538 123,693 122,869 127,714 119,185 119,442 2.74%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 14.74% 27.48% 119.01% 10.99% 12.97% 14.38% 21.83% -
ROE 1.77% 1.36% 6.93% 0.99% 0.53% 0.99% 1.93% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 41.85 22.37 17.00 22.77 23.13 27.44 32.36 18.64%
EPS 5.10 3.90 19.60 1.90 1.40 2.70 5.20 -1.28%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 2.88 2.87 2.83 2.00 2.63 2.74 2.70 4.38%
Adjusted Per Share Value based on latest NOSH - 122,869
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 15.07 8.07 6.09 8.10 8.55 9.47 11.19 21.88%
EPS 1.84 1.41 7.02 0.70 0.52 0.93 1.80 1.47%
DPS 0.00 0.00 0.00 2.85 0.00 0.00 0.00 -
NAPS 1.0371 1.0346 1.0133 0.7113 0.9723 0.9453 0.9335 7.24%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.37 1.40 1.44 1.35 1.21 1.25 1.14 -
P/RPS 3.27 6.26 8.47 5.93 5.23 4.56 3.52 -4.77%
P/EPS 26.86 35.90 7.35 68.49 86.43 46.30 21.92 14.46%
EY 3.72 2.79 13.61 1.46 1.16 2.16 4.56 -12.66%
DY 0.00 0.00 0.00 5.93 0.00 0.00 0.00 -
P/NAPS 0.48 0.49 0.51 0.68 0.46 0.46 0.42 9.28%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 22/02/08 26/11/07 30/08/07 30/05/07 26/02/07 30/11/06 24/08/06 -
Price 1.31 1.35 1.36 1.38 1.57 1.21 1.14 -
P/RPS 3.13 6.03 8.00 6.06 6.79 4.41 3.52 -7.51%
P/EPS 25.69 34.62 6.94 70.01 112.14 44.81 21.92 11.12%
EY 3.89 2.89 14.41 1.43 0.89 2.23 4.56 -10.02%
DY 0.00 0.00 0.00 5.80 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.48 0.69 0.60 0.44 0.42 4.69%

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