[BRAHIMS] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -50.17%
YoY- 32.55%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 266,365 257,478 250,407 256,020 281,295 296,761 321,576 -11.75%
PBT -120,821 -12,754 -22,418 -24,064 -14,021 -71,346 -55,526 67.52%
Tax -1,602 -968 -1,503 -1,573 -1,397 8,128 5,912 -
NP -122,423 -13,722 -23,921 -25,637 -15,418 -63,218 -49,614 82.10%
-
NP to SH -74,958 -15,184 -22,529 -23,547 -15,680 -52,927 -43,283 43.97%
-
Tax Rate - - - - - - - -
Total Cost 388,788 271,200 274,328 281,657 296,713 359,979 371,190 3.12%
-
Net Worth 245,524 380,183 380,726 387,295 258,439 233,922 243,374 0.58%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 245,524 380,183 380,726 387,295 258,439 233,922 243,374 0.58%
NOSH 236,285 236,285 236,285 236,285 236,285 236,285 236,285 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -45.96% -5.33% -9.55% -10.01% -5.48% -21.30% -15.43% -
ROE -30.53% -3.99% -5.92% -6.08% -6.07% -22.63% -17.78% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 112.73 108.97 105.98 108.35 118.86 125.59 136.10 -11.75%
EPS -31.72 -6.43 -9.53 -9.97 -6.63 -22.40 -18.32 43.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0391 1.609 1.6113 1.6391 1.092 0.99 1.03 0.58%
Adjusted Per Share Value based on latest NOSH - 236,285
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 86.72 83.82 81.52 83.35 91.58 96.61 104.69 -11.74%
EPS -24.40 -4.94 -7.33 -7.67 -5.10 -17.23 -14.09 43.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7993 1.2377 1.2395 1.2608 0.8414 0.7615 0.7923 0.58%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.66 0.85 0.915 0.955 1.02 0.605 0.91 -
P/RPS 0.59 0.78 0.86 0.88 0.86 0.48 0.67 -8.09%
P/EPS -2.08 -13.23 -9.60 -9.58 -15.40 -2.70 -4.97 -43.90%
EY -48.07 -7.56 -10.42 -10.44 -6.50 -37.02 -20.13 78.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.53 0.57 0.58 0.93 0.61 0.88 -19.04%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 22/11/16 29/08/16 26/05/16 26/02/16 24/11/15 27/08/15 -
Price 0.78 0.695 0.85 1.02 0.97 0.955 0.585 -
P/RPS 0.69 0.64 0.80 0.94 0.82 0.76 0.43 36.86%
P/EPS -2.46 -10.82 -8.91 -10.24 -14.64 -4.26 -3.19 -15.84%
EY -40.67 -9.25 -11.22 -9.77 -6.83 -23.46 -31.31 18.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.43 0.53 0.62 0.89 0.96 0.57 19.97%

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