[BRAHIMS] QoQ Quarter Result on 31-Mar-2016 [#1]

Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -63.45%
YoY- -276.91%
Quarter Report
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 72,493 71,947 61,474 60,451 63,606 64,876 67,087 5.27%
PBT -109,266 -471 -6,552 -4,532 -1,199 -10,135 -8,198 457.75%
Tax -1,314 -30 -30 -228 -680 -565 -100 452.51%
NP -110,580 -501 -6,582 -4,760 -1,879 -10,700 -8,298 457.69%
-
NP to SH -62,849 -1,288 -5,795 -5,026 -3,075 -8,633 -6,813 336.90%
-
Tax Rate - - - - - - - -
Total Cost 183,073 72,448 68,056 65,211 65,485 75,576 75,385 80.18%
-
Net Worth 245,524 380,183 380,726 387,295 258,439 233,922 243,374 0.58%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 245,524 380,183 380,726 387,295 258,439 233,922 243,374 0.58%
NOSH 236,285 236,285 236,285 236,285 236,666 236,285 236,285 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -152.54% -0.70% -10.71% -7.87% -2.95% -16.49% -12.37% -
ROE -25.60% -0.34% -1.52% -1.30% -1.19% -3.69% -2.80% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 30.68 30.45 26.02 25.58 26.88 27.46 28.39 5.28%
EPS -26.60 -0.55 -2.45 -2.13 -1.30 -3.65 -2.88 337.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0391 1.609 1.6113 1.6391 1.092 0.99 1.03 0.58%
Adjusted Per Share Value based on latest NOSH - 236,285
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 23.60 23.42 20.01 19.68 20.71 21.12 21.84 5.27%
EPS -20.46 -0.42 -1.89 -1.64 -1.00 -2.81 -2.22 336.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7993 1.2377 1.2395 1.2608 0.8414 0.7615 0.7923 0.58%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.66 0.85 0.915 0.955 1.02 0.605 0.91 -
P/RPS 2.15 2.79 3.52 3.73 3.80 2.20 3.21 -23.35%
P/EPS -2.48 -155.93 -37.31 -44.90 -78.50 -16.56 -31.56 -81.51%
EY -40.30 -0.64 -2.68 -2.23 -1.27 -6.04 -3.17 440.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.53 0.57 0.58 0.93 0.61 0.88 -19.04%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 22/11/16 29/08/16 26/05/16 26/02/16 24/11/15 27/08/15 -
Price 0.78 0.695 0.85 1.02 0.97 0.955 0.585 -
P/RPS 2.54 2.28 3.27 3.99 3.61 3.48 2.06 14.91%
P/EPS -2.93 -127.50 -34.66 -47.95 -74.66 -26.14 -20.29 -72.31%
EY -34.10 -0.78 -2.89 -2.09 -1.34 -3.83 -4.93 260.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.43 0.53 0.62 0.89 0.96 0.57 19.97%

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