[BREM] YoY Annual (Unaudited) Result on 31-Mar-2002 [#4]

Announcement Date
01-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
YoY- -7.52%
View:
Show?
Annual (Unaudited) Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 184,632 155,436 77,846 83,238 101,109 110,034 139,180 -0.29%
PBT 28,137 24,931 -22,939 16,568 22,031 24,310 22,636 -0.23%
Tax -11,225 -11,374 -9,689 -8,413 -13,213 -12,504 -2,857 -1.44%
NP 16,912 13,557 -32,628 8,155 8,818 11,806 19,779 0.16%
-
NP to SH 16,912 13,557 -32,628 8,155 8,818 11,806 19,779 0.16%
-
Tax Rate 39.89% 45.62% - 50.78% 59.97% 51.44% 12.62% -
Total Cost 167,720 141,879 110,474 75,083 92,291 98,228 119,401 -0.36%
-
Net Worth 255,485 247,215 233,788 252,731 251,529 224,907 218,777 -0.16%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div 7,983 5,903 3,664 - - - - -100.00%
Div Payout % 47.21% 43.55% 0.00% - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 255,485 247,215 233,788 252,731 251,529 224,907 218,777 -0.16%
NOSH 99,798 73,795 73,288 73,468 72,278 65,955 63,598 -0.47%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 9.16% 8.72% -41.91% 9.80% 8.72% 10.73% 14.21% -
ROE 6.62% 5.48% -13.96% 3.23% 3.51% 5.25% 9.04% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 185.00 210.63 106.22 113.30 139.89 166.83 218.84 0.17%
EPS 17.00 14.60 -44.50 11.10 12.20 17.90 31.10 0.64%
DPS 8.00 8.00 5.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.56 3.35 3.19 3.44 3.48 3.41 3.44 0.31%
Adjusted Per Share Value based on latest NOSH - 72,500
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 53.44 44.99 22.53 24.09 29.27 31.85 40.29 -0.29%
EPS 4.90 3.92 -9.44 2.36 2.55 3.42 5.73 0.16%
DPS 2.31 1.71 1.06 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.7395 0.7156 0.6767 0.7316 0.7281 0.651 0.6333 -0.16%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 0.98 1.78 0.95 1.57 1.36 2.85 0.00 -
P/RPS 0.53 0.85 0.89 1.39 0.97 1.71 0.00 -100.00%
P/EPS 5.78 9.69 -2.13 14.14 11.15 15.92 0.00 -100.00%
EY 17.29 10.32 -46.86 7.07 8.97 6.28 0.00 -100.00%
DY 8.16 4.49 5.26 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.38 0.53 0.30 0.46 0.39 0.84 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 30/05/05 28/05/04 30/05/03 01/07/02 28/05/01 30/05/00 - -
Price 0.95 1.49 0.96 1.73 1.30 2.88 0.00 -
P/RPS 0.51 0.71 0.90 1.53 0.93 1.73 0.00 -100.00%
P/EPS 5.61 8.11 -2.16 15.59 10.66 16.09 0.00 -100.00%
EY 17.84 12.33 -46.38 6.42 9.38 6.22 0.00 -100.00%
DY 8.42 5.37 5.21 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.37 0.44 0.30 0.50 0.37 0.84 0.00 -100.00%

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