[BREM] QoQ TTM Result on 30-Sep-2017 [#2]

Announcement Date
20-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 180.69%
YoY- 119.38%
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 255,724 294,777 303,544 289,479 223,823 175,547 138,636 50.57%
PBT 83,081 85,810 94,982 48,935 25,392 20,491 22,697 138.07%
Tax -13,753 -13,782 -13,840 -13,930 -10,364 -7,597 -7,804 46.05%
NP 69,328 72,028 81,142 35,005 15,028 12,894 14,893 179.58%
-
NP to SH 41,312 41,004 42,332 18,781 6,691 4,754 6,769 235.07%
-
Tax Rate 16.55% 16.06% 14.57% 28.47% 40.82% 37.07% 34.38% -
Total Cost 186,396 222,749 222,402 254,474 208,795 162,653 123,743 31.50%
-
Net Worth 550,875 550,936 557,822 533,719 530,294 506,622 506,622 5.75%
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 550,875 550,936 557,822 533,719 530,294 506,622 506,622 5.75%
NOSH 345,472 345,472 345,472 345,472 345,472 331,126 345,472 0.00%
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 27.11% 24.43% 26.73% 12.09% 6.71% 7.35% 10.74% -
ROE 7.50% 7.44% 7.59% 3.52% 1.26% 0.94% 1.34% -
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 74.27 85.61 88.15 84.07 65.00 53.02 41.87 46.68%
EPS 12.00 11.91 12.29 5.45 1.94 1.44 2.04 226.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.60 1.62 1.55 1.54 1.53 1.53 3.03%
Adjusted Per Share Value based on latest NOSH - 345,472
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 74.02 85.33 87.86 83.79 64.79 50.81 40.13 50.57%
EPS 11.96 11.87 12.25 5.44 1.94 1.38 1.96 235.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5946 1.5947 1.6147 1.5449 1.535 1.4665 1.4665 5.75%
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 0.84 0.875 1.09 1.11 0.96 0.875 0.795 -
P/RPS 1.13 1.02 1.24 1.32 1.48 1.65 1.90 -29.34%
P/EPS 7.00 7.35 8.87 20.35 49.41 60.95 38.89 -68.22%
EY 14.28 13.61 11.28 4.91 2.02 1.64 2.57 214.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.55 0.67 0.72 0.62 0.57 0.52 1.28%
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 27/08/18 24/05/18 27/02/18 20/11/17 24/08/17 24/05/17 20/02/17 -
Price 0.83 0.845 0.905 1.06 0.94 0.935 0.825 -
P/RPS 1.12 0.99 1.03 1.26 1.45 1.76 1.97 -31.44%
P/EPS 6.92 7.10 7.36 19.43 48.38 65.12 40.36 -69.23%
EY 14.46 14.09 13.58 5.15 2.07 1.54 2.48 224.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.56 0.68 0.61 0.61 0.54 -2.49%

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