[BRAHIMS] QoQ TTM Result on 30-Jun-2021 [#2]

Announcement Date
18-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -3.17%
YoY- -247.06%
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 42,589 33,544 28,818 30,032 31,554 82,390 158,435 -58.38%
PBT -44,301 -50,293 -177,793 -209,203 -219,714 -214,468 -91,826 -38.51%
Tax 6,764 6,831 -18,040 -18,044 -18,095 -18,165 -4,638 -
NP -37,537 -43,462 -195,833 -227,247 -237,809 -232,633 -96,464 -46.73%
-
NP to SH -10,409 -12,485 -83,213 -101,678 -98,556 -103,097 -48,893 -64.37%
-
Tax Rate - - - - - - - -
Total Cost 80,126 77,006 224,651 257,279 269,363 315,023 254,899 -53.80%
-
Net Worth -92,270 -86,678 -89,474 -99,258 -93,893 -83,162 -13,413 262.13%
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 -92,270 -86,678 -89,474 -99,258 -93,893 -83,162 -13,413 262.13%
NOSH 307,171 307,171 307,171 268,266 268,266 268,266 268,266 9.45%
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 -88.14% -129.57% -679.55% -756.68% -753.66% -282.36% -60.89% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
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 15.23 12.00 10.31 11.19 11.76 30.71 59.06 -59.51%
EPS -3.72 -4.47 -29.76 -37.90 -36.74 -38.43 -18.23 -65.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.33 -0.31 -0.32 -0.37 -0.35 -0.31 -0.05 252.25%
Adjusted Per Share Value based on latest NOSH - 268,266
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 13.86 10.92 9.38 9.78 10.27 26.82 51.58 -58.39%
EPS -3.39 -4.06 -27.09 -33.10 -32.09 -33.56 -15.92 -64.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3004 -0.2822 -0.2913 -0.3231 -0.3057 -0.2707 -0.0437 261.95%
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 0.085 0.095 0.385 0.20 0.24 0.33 0.20 -
P/RPS 0.56 0.79 3.74 1.79 2.04 1.07 0.34 39.50%
P/EPS -2.28 -2.13 -1.29 -0.53 -0.65 -0.86 -1.10 62.63%
EY -43.80 -47.00 -77.30 -189.51 -153.08 -116.46 -91.13 -38.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 28/02/22 17/11/21 18/08/21 31/05/21 17/06/21 27/11/20 -
Price 0.01 0.075 0.14 0.195 0.20 0.19 0.28 -
P/RPS 0.07 0.63 1.36 1.74 1.70 0.62 0.47 -71.93%
P/EPS -0.27 -1.68 -0.47 -0.51 -0.54 -0.49 -1.54 -68.70%
EY -372.27 -59.54 -212.58 -194.37 -183.69 -202.27 -65.09 220.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 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