[BREM] QoQ TTM Result on 31-Mar-2022 [#4]

Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- -22.22%
YoY- -25.28%
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 149,120 162,293 180,521 149,689 144,591 93,774 88,661 41.47%
PBT 27,185 36,436 50,325 51,795 57,289 27,247 30,865 -8.12%
Tax -7,837 -11,456 -14,855 -18,062 -18,407 -13,880 -15,546 -36.68%
NP 19,348 24,980 35,470 33,733 38,882 13,367 15,319 16.85%
-
NP to SH 20,349 26,161 32,789 25,864 27,234 5,103 8,747 75.66%
-
Tax Rate 28.83% 31.44% 29.52% 34.87% 32.13% 50.94% 50.37% -
Total Cost 129,772 137,313 145,051 115,956 105,709 80,407 73,342 46.34%
-
Net Worth 605,323 595,453 592,162 585,584 582,294 569,135 559,264 5.42%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 605,323 595,453 592,162 585,584 582,294 569,135 559,264 5.42%
NOSH 345,472 345,472 345,472 345,472 345,472 345,472 345,472 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 12.97% 15.39% 19.65% 22.54% 26.89% 14.25% 17.28% -
ROE 3.36% 4.39% 5.54% 4.42% 4.68% 0.90% 1.56% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 45.33 49.33 54.87 45.50 43.95 28.50 26.95 41.47%
EPS 6.19 7.95 9.97 7.86 8.28 1.55 2.66 75.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.81 1.80 1.78 1.77 1.73 1.70 5.42%
Adjusted Per Share Value based on latest NOSH - 345,472
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 43.16 46.98 52.25 43.33 41.85 27.14 25.66 41.47%
EPS 5.89 7.57 9.49 7.49 7.88 1.48 2.53 75.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7522 1.7236 1.7141 1.695 1.6855 1.6474 1.6188 5.42%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.18 1.15 0.75 0.76 0.795 0.86 0.83 -
P/RPS 2.60 2.33 1.37 1.67 1.81 3.02 3.08 -10.68%
P/EPS 19.08 14.46 7.52 9.67 9.60 55.44 31.22 -28.00%
EY 5.24 6.91 13.29 10.34 10.41 1.80 3.20 38.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.64 0.42 0.43 0.45 0.50 0.49 19.50%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/05/22 23/02/22 24/11/21 30/08/21 08/06/21 23/02/21 24/11/20 -
Price 1.19 1.17 0.78 0.75 0.78 0.81 0.82 -
P/RPS 2.63 2.37 1.42 1.65 1.77 2.84 3.04 -9.21%
P/EPS 19.24 14.71 7.83 9.54 9.42 52.22 30.84 -27.00%
EY 5.20 6.80 12.78 10.48 10.61 1.92 3.24 37.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.65 0.43 0.42 0.44 0.47 0.48 22.42%

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