[BRAHIMS] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -7.73%
YoY- 41.0%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS'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 18,408 19,226 20,635 20,444 20,621 19,604 17,381 3.89%
PBT -12,931 -1,843 -1,610 -1,958 -1,816 -2,135 -2,713 182.41%
Tax 0 -21 -21 -21 -21 -119 -119 -
NP -12,931 -1,864 -1,631 -1,979 -1,837 -2,254 -2,832 174.46%
-
NP to SH -12,931 -1,864 -1,631 -1,979 -1,837 -2,254 -2,832 174.46%
-
Tax Rate - - - - - - - -
Total Cost 31,339 21,090 22,266 22,423 22,458 21,858 20,213 33.85%
-
Net Worth 22,051 31,422 32,113 32,292 32,742 33,228 33,699 -24.57%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 22,051 31,422 32,113 32,292 32,742 33,228 33,699 -24.57%
NOSH 49,002 49,097 48,656 48,928 48,869 48,865 48,840 0.22%
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 -70.25% -9.70% -7.90% -9.68% -8.91% -11.50% -16.29% -
ROE -58.64% -5.93% -5.08% -6.13% -5.61% -6.78% -8.40% -
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 37.57 39.16 42.41 41.78 42.20 40.12 35.59 3.66%
EPS -26.39 -3.80 -3.35 -4.04 -3.76 -4.61 -5.80 173.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.64 0.66 0.66 0.67 0.68 0.69 -24.73%
Adjusted Per Share Value based on latest NOSH - 48,928
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 5.99 6.26 6.72 6.66 6.71 6.38 5.66 3.83%
EPS -4.21 -0.61 -0.53 -0.64 -0.60 -0.73 -0.92 174.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0718 0.1023 0.1045 0.1051 0.1066 0.1082 0.1097 -24.55%
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 0.68 0.64 0.54 0.55 0.54 0.56 0.67 -
P/RPS 1.81 1.63 1.27 1.32 1.28 1.40 1.88 -2.49%
P/EPS -2.58 -16.86 -16.11 -13.60 -14.37 -12.14 -11.55 -63.08%
EY -38.81 -5.93 -6.21 -7.35 -6.96 -8.24 -8.65 171.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.00 0.82 0.83 0.81 0.82 0.97 34.21%
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 16/03/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 0.55 0.66 0.71 0.44 0.52 0.52 0.62 -
P/RPS 1.46 1.69 1.67 1.05 1.23 1.30 1.74 -11.01%
P/EPS -2.08 -17.38 -21.18 -10.88 -13.83 -11.27 -10.69 -66.32%
EY -47.98 -5.75 -4.72 -9.19 -7.23 -8.87 -9.35 196.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.03 1.08 0.67 0.78 0.76 0.90 22.41%

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