[BRAHIMS] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
21-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 116.91%
YoY- -66.18%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 14,835 14,599 16,031 16,382 16,922 17,616 16,667 -7.47%
PBT 4,173 3,931 6,467 46 -272 -126 -191 -
Tax 0 0 0 0 0 0 0 -
NP 4,173 3,931 6,467 46 -272 -126 -191 -
-
NP to SH 4,173 3,931 6,467 46 -272 -126 -191 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% - - - -
Total Cost 10,662 10,668 9,564 16,336 17,194 17,742 16,858 -26.33%
-
Net Worth 28,500 26,918 28,903 23,124 22,507 22,188 22,137 18.36%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 28,500 26,918 28,903 23,124 22,507 22,188 22,137 18.36%
NOSH 50,000 48,942 48,988 50,270 48,928 48,235 48,125 2.58%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 28.13% 26.93% 40.34% 0.28% -1.61% -0.72% -1.15% -
ROE 14.64% 14.60% 22.37% 0.20% -1.21% -0.57% -0.86% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 29.67 29.83 32.72 32.59 34.59 36.52 34.63 -9.80%
EPS 8.35 8.03 13.20 0.09 -0.56 -0.26 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.55 0.59 0.46 0.46 0.46 0.46 15.38%
Adjusted Per Share Value based on latest NOSH - 50,270
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 4.83 4.75 5.22 5.33 5.51 5.73 5.43 -7.51%
EPS 1.36 1.28 2.11 0.01 -0.09 -0.04 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0928 0.0876 0.0941 0.0753 0.0733 0.0722 0.0721 18.34%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.80 0.77 0.66 0.55 0.51 0.38 0.50 -
P/RPS 2.70 2.58 2.02 1.69 1.47 1.04 1.44 52.11%
P/EPS 9.59 9.59 5.00 601.06 -91.74 -145.47 -125.98 -
EY 10.43 10.43 20.00 0.17 -1.09 -0.69 -0.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.40 1.12 1.20 1.11 0.83 1.09 18.17%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 27/02/07 05/12/06 21/08/06 31/05/06 28/02/06 - -
Price 0.86 0.78 0.91 0.60 0.53 0.43 0.00 -
P/RPS 2.90 2.61 2.78 1.84 1.53 1.18 0.00 -
P/EPS 10.30 9.71 6.89 655.70 -95.34 -164.61 0.00 -
EY 9.70 10.30 14.51 0.15 -1.05 -0.61 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.42 1.54 1.30 1.15 0.93 0.00 -

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