[BREM] QoQ TTM Result on 30-Sep-2002 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- -21.74%
YoY- 9.61%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 91,494 77,846 92,636 94,469 94,712 83,425 66,699 23.52%
PBT -19,752 -22,939 17,770 19,932 20,941 16,569 18,813 -
Tax -11,758 -9,689 -10,376 -10,822 -9,300 -8,413 -8,691 22.39%
NP -31,510 -32,628 7,394 9,110 11,641 8,156 10,122 -
-
NP to SH -31,510 -32,628 7,394 9,110 11,641 8,156 10,122 -
-
Tax Rate - - 58.39% 54.29% 44.41% 50.78% 46.20% -
Total Cost 123,004 110,474 85,242 85,359 83,071 75,269 56,577 68.06%
-
Net Worth 249,834 236,899 276,698 273,533 258,691 217,500 248,859 0.26%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 3,644 3,644 - - 1,450 1,450 - -
Div Payout % 0.00% 0.00% - - 12.46% 17.78% - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 249,834 236,899 276,698 273,533 258,691 217,500 248,859 0.26%
NOSH 73,697 72,892 74,181 73,333 73,491 72,500 72,342 1.24%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -34.44% -41.91% 7.98% 9.64% 12.29% 9.78% 15.18% -
ROE -12.61% -13.77% 2.67% 3.33% 4.50% 3.75% 4.07% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 124.15 106.80 124.88 128.82 128.87 115.07 92.20 22.00%
EPS -42.76 -44.76 9.97 12.42 15.84 11.25 13.99 -
DPS 5.00 5.00 0.00 0.00 1.97 2.00 0.00 -
NAPS 3.39 3.25 3.73 3.73 3.52 3.00 3.44 -0.97%
Adjusted Per Share Value based on latest NOSH - 73,333
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 26.48 22.53 26.81 27.34 27.42 24.15 19.31 23.50%
EPS -9.12 -9.44 2.14 2.64 3.37 2.36 2.93 -
DPS 1.05 1.05 0.00 0.00 0.42 0.42 0.00 -
NAPS 0.7232 0.6857 0.8009 0.7918 0.7488 0.6296 0.7203 0.26%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.93 0.95 1.33 1.38 1.69 1.57 1.44 -
P/RPS 0.75 0.89 1.07 1.07 1.31 1.36 1.56 -38.71%
P/EPS -2.18 -2.12 13.34 11.11 10.67 13.96 10.29 -
EY -45.97 -47.12 7.49 9.00 9.37 7.17 9.72 -
DY 5.38 5.26 0.00 0.00 1.17 1.27 0.00 -
P/NAPS 0.27 0.29 0.36 0.37 0.48 0.52 0.42 -25.57%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 28/08/02 01/07/02 27/02/02 -
Price 1.19 0.96 1.03 1.49 1.51 1.73 1.49 -
P/RPS 0.96 0.90 0.82 1.16 1.17 1.50 1.62 -29.51%
P/EPS -2.78 -2.14 10.33 11.99 9.53 15.38 10.65 -
EY -35.93 -46.63 9.68 8.34 10.49 6.50 9.39 -
DY 4.20 5.21 0.00 0.00 1.31 1.16 0.00 -
P/NAPS 0.35 0.30 0.28 0.40 0.43 0.58 0.43 -12.85%

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