[BREM] QoQ TTM Result on 31-Mar-2003 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -541.28%
YoY- -500.05%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 132,912 110,705 91,494 77,846 92,636 94,469 94,712 25.26%
PBT -12,667 -15,582 -19,752 -22,939 17,770 19,932 20,941 -
Tax -14,475 -11,776 -11,758 -9,689 -10,376 -10,822 -9,300 34.19%
NP -27,142 -27,358 -31,510 -32,628 7,394 9,110 11,641 -
-
NP to SH -27,142 -27,358 -31,510 -32,628 7,394 9,110 11,641 -
-
Tax Rate - - - - 58.39% 54.29% 44.41% -
Total Cost 160,054 138,063 123,004 110,474 85,242 85,359 83,071 54.65%
-
Net Worth 221,142 250,987 249,834 236,899 276,698 273,533 258,691 -9.90%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 3,644 3,644 3,644 3,644 - - 1,450 84.53%
Div Payout % 0.00% 0.00% 0.00% 0.00% - - 12.46% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 221,142 250,987 249,834 236,899 276,698 273,533 258,691 -9.90%
NOSH 73,714 72,749 73,697 72,892 74,181 73,333 73,491 0.20%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -20.42% -24.71% -34.44% -41.91% 7.98% 9.64% 12.29% -
ROE -12.27% -10.90% -12.61% -13.77% 2.67% 3.33% 4.50% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 180.31 152.17 124.15 106.80 124.88 128.82 128.87 25.02%
EPS -36.82 -37.61 -42.76 -44.76 9.97 12.42 15.84 -
DPS 5.00 5.00 5.00 5.00 0.00 0.00 1.97 85.75%
NAPS 3.00 3.45 3.39 3.25 3.73 3.73 3.52 -10.08%
Adjusted Per Share Value based on latest NOSH - 72,892
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 38.47 32.04 26.48 22.53 26.81 27.34 27.42 25.24%
EPS -7.86 -7.92 -9.12 -9.44 2.14 2.64 3.37 -
DPS 1.05 1.05 1.05 1.05 0.00 0.00 0.42 83.89%
NAPS 0.6401 0.7265 0.7232 0.6857 0.8009 0.7918 0.7488 -9.90%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.57 1.22 0.93 0.95 1.33 1.38 1.69 -
P/RPS 0.87 0.80 0.75 0.89 1.07 1.07 1.31 -23.82%
P/EPS -4.26 -3.24 -2.18 -2.12 13.34 11.11 10.67 -
EY -23.45 -30.82 -45.97 -47.12 7.49 9.00 9.37 -
DY 3.18 4.10 5.38 5.26 0.00 0.00 1.17 94.40%
P/NAPS 0.52 0.35 0.27 0.29 0.36 0.37 0.48 5.46%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 28/08/02 -
Price 2.08 1.56 1.19 0.96 1.03 1.49 1.51 -
P/RPS 1.15 1.03 0.96 0.90 0.82 1.16 1.17 -1.13%
P/EPS -5.65 -4.15 -2.78 -2.14 10.33 11.99 9.53 -
EY -17.70 -24.11 -35.93 -46.63 9.68 8.34 10.49 -
DY 2.40 3.21 4.20 5.21 0.00 0.00 1.31 49.55%
P/NAPS 0.69 0.45 0.35 0.30 0.28 0.40 0.43 36.94%

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