[BREM] YoY Annualized Quarter Result on 30-Jun-2006 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 13.38%
YoY- -9.05%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 109,196 128,128 84,124 154,612 262,596 203,892 152,208 -5.37%
PBT 26,380 21,232 113,536 46,176 47,956 44,804 41,532 -7.27%
Tax -6,556 -5,524 -13,420 -12,420 -12,684 -22,268 -19,128 -16.33%
NP 19,824 15,708 100,116 33,756 35,272 22,536 22,404 -2.01%
-
NP to SH 14,096 12,012 96,976 24,844 27,316 22,536 22,404 -7.42%
-
Tax Rate 24.85% 26.02% 11.82% 26.90% 26.45% 49.70% 46.06% -
Total Cost 89,372 112,420 -15,992 120,856 227,324 181,356 129,804 -6.02%
-
Net Worth 371,842 361,611 350,053 322,494 300,240 254,656 249,834 6.84%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 371,842 361,611 350,053 322,494 300,240 254,656 249,834 6.84%
NOSH 121,517 125,124 123,693 119,442 117,741 75,120 73,697 8.68%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 18.15% 12.26% 119.01% 21.83% 13.43% 11.05% 14.72% -
ROE 3.79% 3.32% 27.70% 7.70% 9.10% 8.85% 8.97% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 89.86 102.40 68.01 129.44 223.03 271.42 206.53 -12.93%
EPS 11.60 9.60 78.40 20.80 23.20 30.00 30.40 -14.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.06 2.89 2.83 2.70 2.55 3.39 3.39 -1.69%
Adjusted Per Share Value based on latest NOSH - 119,442
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 31.61 37.09 24.35 44.75 76.01 59.02 44.06 -5.37%
EPS 4.08 3.48 28.07 7.19 7.91 6.52 6.49 -7.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0763 1.0467 1.0133 0.9335 0.8691 0.7371 0.7232 6.84%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.24 1.21 1.44 1.14 1.25 1.41 0.93 -
P/RPS 1.38 1.18 2.12 0.88 0.56 0.52 0.45 20.51%
P/EPS 10.69 12.60 1.84 5.48 5.39 4.70 3.06 23.15%
EY 9.35 7.93 54.44 18.25 18.56 21.28 32.69 -18.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.51 0.42 0.49 0.42 0.27 7.20%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 28/08/08 30/08/07 24/08/06 30/08/05 27/08/04 29/08/03 -
Price 1.18 1.18 1.36 1.14 1.09 1.51 1.19 -
P/RPS 1.31 1.15 2.00 0.88 0.49 0.56 0.58 14.53%
P/EPS 10.17 12.29 1.73 5.48 4.70 5.03 3.91 17.25%
EY 9.83 8.14 57.65 18.25 21.28 19.87 25.55 -14.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.48 0.42 0.43 0.45 0.35 1.81%

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