[BRAHIMS] QoQ TTM Result on 31-Mar-2015 [#1]

Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -3.92%
YoY- -221.2%
Quarter Report
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 281,295 296,761 321,576 346,825 353,572 383,620 394,011 -20.07%
PBT -14,021 -71,346 -55,526 -40,892 -34,808 45,903 56,743 -
Tax -1,397 8,128 5,912 3,465 -653 -14,638 -17,524 -81.39%
NP -15,418 -63,218 -49,614 -37,427 -35,461 31,265 39,219 -
-
NP to SH -15,680 -52,927 -43,283 -34,908 -33,592 19,415 24,900 -
-
Tax Rate - - - - - 31.89% 30.88% -
Total Cost 296,713 359,979 371,190 384,252 389,033 352,355 354,792 -11.20%
-
Net Worth 258,439 233,922 243,374 248,099 245,028 285,905 283,542 -5.97%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 258,439 233,922 243,374 248,099 245,028 285,905 283,542 -5.97%
NOSH 236,285 236,285 236,285 236,285 236,285 236,285 236,285 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -5.48% -21.30% -15.43% -10.79% -10.03% 8.15% 9.95% -
ROE -6.07% -22.63% -17.78% -14.07% -13.71% 6.79% 8.78% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 118.86 125.59 136.10 146.78 149.64 162.35 166.75 -20.15%
EPS -6.63 -22.40 -18.32 -14.77 -14.22 8.22 10.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.092 0.99 1.03 1.05 1.037 1.21 1.20 -6.07%
Adjusted Per Share Value based on latest NOSH - 236,285
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 91.58 96.61 104.69 112.91 115.11 124.89 128.27 -20.06%
EPS -5.10 -17.23 -14.09 -11.36 -10.94 6.32 8.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8414 0.7615 0.7923 0.8077 0.7977 0.9308 0.9231 -5.97%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.02 0.605 0.91 0.84 1.32 1.26 1.81 -
P/RPS 0.86 0.48 0.67 0.57 0.88 0.78 1.09 -14.57%
P/EPS -15.40 -2.70 -4.97 -5.69 -9.28 15.33 17.18 -
EY -6.50 -37.02 -20.13 -17.59 -10.77 6.52 5.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.61 0.88 0.80 1.27 1.04 1.51 -27.54%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 24/11/15 27/08/15 28/05/15 27/02/15 27/11/14 26/08/14 -
Price 0.97 0.955 0.585 0.91 1.31 1.49 1.48 -
P/RPS 0.82 0.76 0.43 0.62 0.88 0.92 0.89 -5.30%
P/EPS -14.64 -4.26 -3.19 -6.16 -9.21 18.13 14.04 -
EY -6.83 -23.46 -31.31 -16.23 -10.85 5.51 7.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.96 0.57 0.87 1.26 1.23 1.23 -19.35%

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