[BRAHIMS] QoQ TTM Result on 31-Dec-2016 [#4]

Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -393.66%
YoY- -378.05%
Quarter Report
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 290,152 285,315 277,250 266,365 257,478 250,407 256,020 8.69%
PBT -108,149 -111,096 -116,621 -120,821 -12,754 -22,418 -24,064 172.08%
Tax -3,375 -2,135 -1,833 -1,602 -968 -1,503 -1,573 66.27%
NP -111,524 -113,231 -118,454 -122,423 -13,722 -23,921 -25,637 166.24%
-
NP to SH -67,793 -68,006 -71,785 -74,958 -15,184 -22,529 -23,547 102.24%
-
Tax Rate - - - - - - - -
Total Cost 401,676 398,546 395,704 388,788 271,200 274,328 281,657 26.67%
-
Net Worth 244,555 243,350 244,791 245,524 380,183 380,726 387,295 -26.37%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 244,555 243,350 244,791 245,524 380,183 380,726 387,295 -26.37%
NOSH 236,285 236,285 236,285 236,285 236,285 236,285 236,285 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -38.44% -39.69% -42.72% -45.96% -5.33% -9.55% -10.01% -
ROE -27.72% -27.95% -29.32% -30.53% -3.99% -5.92% -6.08% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 122.80 120.75 117.34 112.73 108.97 105.98 108.35 8.69%
EPS -28.69 -28.78 -30.38 -31.72 -6.43 -9.53 -9.97 102.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.035 1.0299 1.036 1.0391 1.609 1.6113 1.6391 -26.37%
Adjusted Per Share Value based on latest NOSH - 236,285
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 94.46 92.88 90.26 86.72 83.82 81.52 83.35 8.69%
EPS -22.07 -22.14 -23.37 -24.40 -4.94 -7.33 -7.67 102.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7962 0.7922 0.7969 0.7993 1.2377 1.2395 1.2608 -26.37%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.585 0.60 0.745 0.66 0.85 0.915 0.955 -
P/RPS 0.48 0.50 0.63 0.59 0.78 0.86 0.88 -33.21%
P/EPS -2.04 -2.08 -2.45 -2.08 -13.23 -9.60 -9.58 -64.30%
EY -49.04 -47.97 -40.78 -48.07 -7.56 -10.42 -10.44 180.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.72 0.64 0.53 0.57 0.58 -1.15%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 30/08/17 23/05/17 28/02/17 22/11/16 29/08/16 26/05/16 -
Price 0.47 0.525 0.705 0.78 0.695 0.85 1.02 -
P/RPS 0.38 0.43 0.60 0.69 0.64 0.80 0.94 -45.29%
P/EPS -1.64 -1.82 -2.32 -2.46 -10.82 -8.91 -10.24 -70.47%
EY -61.04 -54.82 -43.09 -40.67 -9.25 -11.22 -9.77 238.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.51 0.68 0.75 0.43 0.53 0.62 -19.22%

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