[BREM] YoY Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 168.66%
YoY- 24.94%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 154,612 262,596 203,892 152,208 97,616 52,468 140,736 1.57%
PBT 46,176 47,956 44,804 41,532 28,784 11,296 16,232 19.02%
Tax -12,420 -12,684 -22,268 -19,128 -10,852 -7,304 -11,308 1.57%
NP 33,756 35,272 22,536 22,404 17,932 3,992 4,924 37.80%
-
NP to SH 24,844 27,316 22,536 22,404 17,932 3,992 4,924 30.94%
-
Tax Rate 26.90% 26.45% 49.70% 46.06% 37.70% 64.66% 69.66% -
Total Cost 120,856 227,324 181,356 129,804 79,684 48,476 135,812 -1.92%
-
Net Worth 322,494 300,240 254,656 249,834 258,691 243,797 249,096 4.39%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 322,494 300,240 254,656 249,834 258,691 243,797 249,096 4.39%
NOSH 119,442 117,741 75,120 73,697 73,491 71,285 72,411 8.69%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 21.83% 13.43% 11.05% 14.72% 18.37% 7.61% 3.50% -
ROE 7.70% 9.10% 8.85% 8.97% 6.93% 1.64% 1.98% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 129.44 223.03 271.42 206.53 132.83 73.60 194.36 -6.54%
EPS 20.80 23.20 30.00 30.40 24.40 5.60 6.80 20.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.70 2.55 3.39 3.39 3.52 3.42 3.44 -3.95%
Adjusted Per Share Value based on latest NOSH - 73,697
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 44.75 76.01 59.02 44.06 28.26 15.19 40.74 1.57%
EPS 7.19 7.91 6.52 6.49 5.19 1.16 1.43 30.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9335 0.8691 0.7371 0.7232 0.7488 0.7057 0.721 4.39%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.14 1.25 1.41 0.93 1.69 1.30 2.60 -
P/RPS 0.88 0.56 0.52 0.45 1.27 1.77 1.34 -6.76%
P/EPS 5.48 5.39 4.70 3.06 6.93 23.21 38.24 -27.64%
EY 18.25 18.56 21.28 32.69 14.44 4.31 2.62 38.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.49 0.42 0.27 0.48 0.38 0.76 -9.40%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 24/08/06 30/08/05 27/08/04 29/08/03 28/08/02 27/08/01 30/08/00 -
Price 1.14 1.09 1.51 1.19 1.51 1.36 2.48 -
P/RPS 0.88 0.49 0.56 0.58 1.14 1.85 1.28 -6.05%
P/EPS 5.48 4.70 5.03 3.91 6.19 24.29 36.47 -27.07%
EY 18.25 21.28 19.87 25.55 16.16 4.12 2.74 37.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.45 0.35 0.43 0.40 0.72 -8.58%

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