[BREM] QoQ TTM Result on 30-Sep-2003 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 13.18%
YoY- -400.31%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 168,357 155,436 132,912 110,705 91,494 77,846 92,636 48.97%
PBT 25,749 24,931 -12,667 -15,582 -19,752 -22,939 17,770 28.07%
Tax -12,159 -11,374 -14,475 -11,776 -11,758 -9,689 -10,376 11.16%
NP 13,590 13,557 -27,142 -27,358 -31,510 -32,628 7,394 50.10%
-
NP to SH 13,590 13,557 -27,142 -27,358 -31,510 -32,628 7,394 50.10%
-
Tax Rate 47.22% 45.62% - - - - 58.39% -
Total Cost 154,767 141,879 160,054 138,063 123,004 110,474 85,242 48.88%
-
Net Worth 225,360 225,488 221,142 250,987 249,834 236,899 276,698 -12.79%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 6,013 6,013 3,644 3,644 3,644 3,644 - -
Div Payout % 44.25% 44.35% 0.00% 0.00% 0.00% 0.00% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 225,360 225,488 221,142 250,987 249,834 236,899 276,698 -12.79%
NOSH 75,120 75,162 73,714 72,749 73,697 72,892 74,181 0.84%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 8.07% 8.72% -20.42% -24.71% -34.44% -41.91% 7.98% -
ROE 6.03% 6.01% -12.27% -10.90% -12.61% -13.77% 2.67% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 224.12 206.80 180.31 152.17 124.15 106.80 124.88 47.73%
EPS 18.09 18.04 -36.82 -37.61 -42.76 -44.76 9.97 48.81%
DPS 8.00 8.00 5.00 5.00 5.00 5.00 0.00 -
NAPS 3.00 3.00 3.00 3.45 3.39 3.25 3.73 -13.52%
Adjusted Per Share Value based on latest NOSH - 72,749
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 48.73 44.99 38.47 32.04 26.48 22.53 26.81 48.99%
EPS 3.93 3.92 -7.86 -7.92 -9.12 -9.44 2.14 50.01%
DPS 1.74 1.74 1.05 1.05 1.05 1.05 0.00 -
NAPS 0.6523 0.6527 0.6401 0.7265 0.7232 0.6857 0.8009 -12.79%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.41 1.78 1.57 1.22 0.93 0.95 1.33 -
P/RPS 0.63 0.86 0.87 0.80 0.75 0.89 1.07 -29.77%
P/EPS 7.79 9.87 -4.26 -3.24 -2.18 -2.12 13.34 -30.15%
EY 12.83 10.13 -23.45 -30.82 -45.97 -47.12 7.49 43.20%
DY 5.68 4.49 3.18 4.10 5.38 5.26 0.00 -
P/NAPS 0.47 0.59 0.52 0.35 0.27 0.29 0.36 19.47%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 28/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 1.51 1.49 2.08 1.56 1.19 0.96 1.03 -
P/RPS 0.67 0.72 1.15 1.03 0.96 0.90 0.82 -12.61%
P/EPS 8.35 8.26 -5.65 -4.15 -2.78 -2.14 10.33 -13.23%
EY 11.98 12.11 -17.70 -24.11 -35.93 -46.63 9.68 15.28%
DY 5.30 5.37 2.40 3.21 4.20 5.21 0.00 -
P/NAPS 0.50 0.50 0.69 0.45 0.35 0.30 0.28 47.24%

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