[BREM] YoY Annualized Quarter Result on 30-Sep-2001 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- 43.74%
YoY- -14.99%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 195,106 142,678 76,960 54,496 114,812 105,824 125,360 -0.46%
PBT 36,230 34,582 19,864 13,140 20,754 20,282 6,546 -1.80%
Tax -16,634 -16,396 -12,220 -7,402 -14,004 -10,616 -446 -3.77%
NP 19,596 18,186 7,644 5,738 6,750 9,666 6,100 -1.23%
-
NP to SH 19,596 18,186 7,644 5,738 6,750 9,666 6,100 -1.23%
-
Tax Rate 45.91% 47.41% 61.52% 56.33% 67.48% 52.34% 6.81% -
Total Cost 175,510 124,492 69,316 48,758 108,062 96,158 119,260 -0.40%
-
Net Worth 260,520 252,990 274,155 250,853 247,021 225,116 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 260,520 252,990 274,155 250,853 247,021 225,116 0 -100.00%
NOSH 75,953 73,330 73,500 73,564 71,808 63,592 63,541 -0.18%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 10.04% 12.75% 9.93% 10.53% 5.88% 9.13% 4.87% -
ROE 7.52% 7.19% 2.79% 2.29% 2.73% 4.29% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 256.88 194.57 104.71 74.08 159.89 166.41 197.29 -0.28%
EPS 25.80 24.80 10.40 7.80 9.40 15.20 9.60 -1.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.43 3.45 3.73 3.41 3.44 3.54 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 71,961
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 56.48 41.30 22.28 15.77 33.23 30.63 36.29 -0.46%
EPS 5.67 5.26 2.21 1.66 1.95 2.80 1.77 -1.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7541 0.7323 0.7936 0.7261 0.715 0.6516 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 1.62 1.22 1.38 1.20 2.01 0.00 0.00 -
P/RPS 0.63 0.63 1.32 1.62 1.26 0.00 0.00 -100.00%
P/EPS 6.28 4.92 13.27 15.38 21.38 0.00 0.00 -100.00%
EY 15.93 20.33 7.54 6.50 4.68 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.35 0.37 0.35 0.58 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/11/04 28/11/03 29/11/02 29/11/01 28/11/00 30/11/99 - -
Price 0.88 1.56 1.49 1.34 1.97 0.00 0.00 -
P/RPS 0.34 0.80 1.42 1.81 1.23 0.00 0.00 -100.00%
P/EPS 3.41 6.29 14.33 17.18 20.96 0.00 0.00 -100.00%
EY 29.32 15.90 6.98 5.82 4.77 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.45 0.40 0.39 0.57 0.00 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