[BRAHIMS] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -61.41%
YoY- -71.65%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 54,474 2,728 2,471 2,196 47,064 46,973 45,942 11.96%
PBT 9,889 1,772 1,400 663 6,496 4,289 6,223 35.98%
Tax -3,068 0 0 0 -3,114 -629 -2,137 27.12%
NP 6,821 1,772 1,400 663 3,382 3,660 4,086 40.50%
-
NP to SH 4,116 1,801 1,400 663 1,718 1,972 2,608 35.36%
-
Tax Rate 31.02% 0.00% 0.00% 0.00% 47.94% 14.67% 34.34% -
Total Cost 47,653 956 1,071 1,533 43,682 43,313 41,856 8.98%
-
Net Worth 216,953 207,856 191,307 172,559 170,047 166,436 164,339 20.24%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 216,953 207,856 191,307 172,559 170,047 166,436 164,339 20.24%
NOSH 214,805 211,882 197,183 179,189 178,978 179,272 178,630 13.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 12.52% 64.96% 56.66% 30.19% 7.19% 7.79% 8.89% -
ROE 1.90% 0.87% 0.73% 0.38% 1.01% 1.18% 1.59% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 25.36 1.29 1.25 1.23 26.30 26.20 25.72 -0.93%
EPS 1.92 0.85 0.71 0.37 0.96 1.10 1.46 19.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.981 0.9702 0.963 0.9501 0.9284 0.92 6.38%
Adjusted Per Share Value based on latest NOSH - 179,189
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 17.73 0.89 0.80 0.71 15.32 15.29 14.96 11.93%
EPS 1.34 0.59 0.46 0.22 0.56 0.64 0.85 35.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7063 0.6767 0.6228 0.5618 0.5536 0.5418 0.535 20.24%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.02 0.91 1.10 1.11 0.48 0.44 0.43 -
P/RPS 4.02 70.68 87.78 90.57 1.83 1.68 1.67 79.13%
P/EPS 53.23 107.06 154.93 300.00 50.01 40.00 29.45 48.11%
EY 1.88 0.93 0.65 0.33 2.00 2.50 3.40 -32.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.93 1.13 1.15 0.51 0.47 0.47 66.14%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 21/11/12 17/08/12 25/05/12 27/02/12 22/11/11 19/08/11 -
Price 0.80 0.90 1.04 1.22 1.13 0.40 0.44 -
P/RPS 3.15 69.90 82.99 99.55 4.30 1.53 1.71 49.99%
P/EPS 41.75 105.88 146.48 329.73 117.72 36.36 30.14 24.14%
EY 2.40 0.94 0.68 0.30 0.85 2.75 3.32 -19.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.92 1.07 1.27 1.19 0.43 0.48 39.18%

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