[BREM] YoY Annualized Quarter Result on 30-Jun-2004 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 66.23%
YoY- 0.59%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 84,124 154,612 262,596 203,892 152,208 97,616 52,468 8.18%
PBT 113,536 46,176 47,956 44,804 41,532 28,784 11,296 46.87%
Tax -13,420 -12,420 -12,684 -22,268 -19,128 -10,852 -7,304 10.66%
NP 100,116 33,756 35,272 22,536 22,404 17,932 3,992 71.04%
-
NP to SH 96,976 24,844 27,316 22,536 22,404 17,932 3,992 70.14%
-
Tax Rate 11.82% 26.90% 26.45% 49.70% 46.06% 37.70% 64.66% -
Total Cost -15,992 120,856 227,324 181,356 129,804 79,684 48,476 -
-
Net Worth 350,053 322,494 300,240 254,656 249,834 258,691 243,797 6.21%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 350,053 322,494 300,240 254,656 249,834 258,691 243,797 6.21%
NOSH 123,693 119,442 117,741 75,120 73,697 73,491 71,285 9.61%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 119.01% 21.83% 13.43% 11.05% 14.72% 18.37% 7.61% -
ROE 27.70% 7.70% 9.10% 8.85% 8.97% 6.93% 1.64% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 68.01 129.44 223.03 271.42 206.53 132.83 73.60 -1.30%
EPS 78.40 20.80 23.20 30.00 30.40 24.40 5.60 55.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.83 2.70 2.55 3.39 3.39 3.52 3.42 -3.10%
Adjusted Per Share Value based on latest NOSH - 75,120
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 24.35 44.75 76.01 59.02 44.06 28.26 15.19 8.17%
EPS 28.07 7.19 7.91 6.52 6.49 5.19 1.16 70.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0133 0.9335 0.8691 0.7371 0.7232 0.7488 0.7057 6.21%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.44 1.14 1.25 1.41 0.93 1.69 1.30 -
P/RPS 2.12 0.88 0.56 0.52 0.45 1.27 1.77 3.05%
P/EPS 1.84 5.48 5.39 4.70 3.06 6.93 23.21 -34.44%
EY 54.44 18.25 18.56 21.28 32.69 14.44 4.31 52.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.42 0.49 0.42 0.27 0.48 0.38 5.02%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 24/08/06 30/08/05 27/08/04 29/08/03 28/08/02 27/08/01 -
Price 1.36 1.14 1.09 1.51 1.19 1.51 1.36 -
P/RPS 2.00 0.88 0.49 0.56 0.58 1.14 1.85 1.30%
P/EPS 1.73 5.48 4.70 5.03 3.91 6.19 24.29 -35.60%
EY 57.65 18.25 21.28 19.87 25.55 16.16 4.12 55.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.42 0.43 0.45 0.35 0.43 0.40 3.08%

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