[BREM] YoY Annualized Quarter Result on 30-Jun-2007 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 611.02%
YoY- 290.34%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 102,856 109,196 128,128 84,124 154,612 262,596 203,892 -10.77%
PBT 29,772 26,380 21,232 113,536 46,176 47,956 44,804 -6.58%
Tax -6,740 -6,556 -5,524 -13,420 -12,420 -12,684 -22,268 -18.05%
NP 23,032 19,824 15,708 100,116 33,756 35,272 22,536 0.36%
-
NP to SH 16,228 14,096 12,012 96,976 24,844 27,316 22,536 -5.32%
-
Tax Rate 22.64% 24.85% 26.02% 11.82% 26.90% 26.45% 49.70% -
Total Cost 79,824 89,372 112,420 -15,992 120,856 227,324 181,356 -12.77%
-
Net Worth 382,710 371,842 361,611 350,053 322,494 300,240 254,656 7.02%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 382,710 371,842 361,611 350,053 322,494 300,240 254,656 7.02%
NOSH 135,233 121,517 125,124 123,693 119,442 117,741 75,120 10.28%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 22.39% 18.15% 12.26% 119.01% 21.83% 13.43% 11.05% -
ROE 4.24% 3.79% 3.32% 27.70% 7.70% 9.10% 8.85% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 76.06 89.86 102.40 68.01 129.44 223.03 271.42 -19.09%
EPS 12.00 11.60 9.60 78.40 20.80 23.20 30.00 -14.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.83 3.06 2.89 2.83 2.70 2.55 3.39 -2.96%
Adjusted Per Share Value based on latest NOSH - 123,693
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 29.77 31.61 37.09 24.35 44.75 76.01 59.02 -10.77%
EPS 4.70 4.08 3.48 28.07 7.19 7.91 6.52 -5.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1078 1.0763 1.0467 1.0133 0.9335 0.8691 0.7371 7.02%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.15 1.24 1.21 1.44 1.14 1.25 1.41 -
P/RPS 1.51 1.38 1.18 2.12 0.88 0.56 0.52 19.43%
P/EPS 9.58 10.69 12.60 1.84 5.48 5.39 4.70 12.59%
EY 10.43 9.35 7.93 54.44 18.25 18.56 21.28 -11.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.42 0.51 0.42 0.49 0.42 -0.40%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 28/08/09 28/08/08 30/08/07 24/08/06 30/08/05 27/08/04 -
Price 1.21 1.18 1.18 1.36 1.14 1.09 1.51 -
P/RPS 1.59 1.31 1.15 2.00 0.88 0.49 0.56 18.98%
P/EPS 10.08 10.17 12.29 1.73 5.48 4.70 5.03 12.27%
EY 9.92 9.83 8.14 57.65 18.25 21.28 19.87 -10.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.39 0.41 0.48 0.42 0.43 0.45 -0.75%

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