[BRAHIMS] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 28.64%
YoY- -8.67%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 98,248 87,379 54,474 2,728 2,471 2,196 47,064 63.41%
PBT 15,186 4,902 9,889 1,772 1,400 663 6,496 76.23%
Tax -5,318 -3,627 -3,068 0 0 0 -3,114 42.92%
NP 9,868 1,275 6,821 1,772 1,400 663 3,382 104.32%
-
NP to SH 5,463 -1,774 4,116 1,801 1,400 663 1,718 116.39%
-
Tax Rate 35.02% 73.99% 31.02% 0.00% 0.00% 0.00% 47.94% -
Total Cost 88,380 86,104 47,653 956 1,071 1,533 43,682 60.03%
-
Net Worth 254,500 214,805 216,953 207,856 191,307 172,559 170,047 30.87%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 254,500 214,805 216,953 207,856 191,307 172,559 170,047 30.87%
NOSH 214,805 214,805 214,805 211,882 197,183 179,189 178,978 12.94%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.04% 1.46% 12.52% 64.96% 56.66% 30.19% 7.19% -
ROE 2.15% -0.83% 1.90% 0.87% 0.73% 0.38% 1.01% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 45.74 40.68 25.36 1.29 1.25 1.23 26.30 44.66%
EPS 2.54 -0.83 1.92 0.85 0.71 0.37 0.96 91.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1848 1.00 1.01 0.981 0.9702 0.963 0.9501 15.87%
Adjusted Per Share Value based on latest NOSH - 211,882
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 31.98 28.45 17.73 0.89 0.80 0.71 15.32 63.40%
EPS 1.78 -0.58 1.34 0.59 0.46 0.22 0.56 116.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8285 0.6993 0.7063 0.6767 0.6228 0.5618 0.5536 30.86%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.94 0.80 1.02 0.91 1.10 1.11 0.48 -
P/RPS 2.06 1.97 4.02 70.68 87.78 90.57 1.83 8.22%
P/EPS 36.96 -96.87 53.23 107.06 154.93 300.00 50.01 -18.27%
EY 2.71 -1.03 1.88 0.93 0.65 0.33 2.00 22.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.80 1.01 0.93 1.13 1.15 0.51 33.91%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 30/05/13 26/02/13 21/11/12 17/08/12 25/05/12 27/02/12 -
Price 1.16 1.13 0.80 0.90 1.04 1.22 1.13 -
P/RPS 2.54 2.78 3.15 69.90 82.99 99.55 4.30 -29.62%
P/EPS 45.61 -136.83 41.75 105.88 146.48 329.73 117.72 -46.88%
EY 2.19 -0.73 2.40 0.94 0.68 0.30 0.85 88.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.13 0.79 0.92 1.07 1.27 1.19 -12.15%

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