[BRAHIMS] QoQ Quarter Result on 30-Sep-2017 [#3]

Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 46.68%
YoY- 16.54%
Quarter Report
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 64,417 68,671 73,917 76,784 69,539 71,336 72,493 -7.59%
PBT -5,831 -2,708 -439 2,476 -1,027 -332 -109,266 -85.90%
Tax 0 -24 -785 -1,270 -332 -459 -1,314 -
NP -5,831 -2,732 -1,224 1,206 -1,359 -791 -110,580 -86.01%
-
NP to SH -3,161 -2,149 -1,993 -1,075 -2,016 -1,853 -62,849 -86.44%
-
Tax Rate - - - 51.29% - - - -
Total Cost 70,248 71,403 75,141 75,578 70,898 72,127 183,073 -47.28%
-
Net Worth 93,893 96,575 992 244,555 243,350 244,791 245,524 -47.40%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 93,893 96,575 992 244,555 243,350 244,791 245,524 -47.40%
NOSH 268,266 268,266 236,285 236,285 236,285 236,285 236,285 8.85%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -9.05% -3.98% -1.66% 1.57% -1.95% -1.11% -152.54% -
ROE -3.37% -2.23% -200.83% -0.44% -0.83% -0.76% -25.60% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 24.01 25.60 31.28 32.50 29.43 30.19 30.68 -15.11%
EPS -1.18 -0.80 -0.84 -0.45 -0.85 -0.78 -26.60 -87.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.36 0.0042 1.035 1.0299 1.036 1.0391 -51.68%
Adjusted Per Share Value based on latest NOSH - 236,285
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 20.97 22.36 24.06 25.00 22.64 23.22 23.60 -7.59%
EPS -1.03 -0.70 -0.65 -0.35 -0.66 -0.60 -20.46 -86.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3057 0.3144 0.0032 0.7962 0.7922 0.7969 0.7993 -47.40%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.265 0.395 0.465 0.585 0.60 0.745 0.66 -
P/RPS 1.10 1.54 1.49 1.80 2.04 2.47 2.15 -36.10%
P/EPS -22.49 -49.31 -55.13 -128.58 -70.32 -95.00 -2.48 336.62%
EY -4.45 -2.03 -1.81 -0.78 -1.42 -1.05 -40.30 -77.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.10 110.71 0.57 0.58 0.72 0.64 12.17%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 25/05/18 28/02/18 30/11/17 30/08/17 23/05/17 28/02/17 -
Price 0.305 0.275 0.33 0.47 0.525 0.705 0.78 -
P/RPS 1.27 1.07 1.05 1.45 1.78 2.34 2.54 -37.08%
P/EPS -25.88 -34.33 -39.12 -103.31 -61.53 -89.90 -2.93 329.00%
EY -3.86 -2.91 -2.56 -0.97 -1.63 -1.11 -34.10 -76.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.76 78.57 0.45 0.51 0.68 0.75 10.43%

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