[BREM] YoY Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -25.77%
YoY- 118.26%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 134,526 201,045 191,509 139,941 66,521 53,989 100,118 5.04%
PBT 30,818 36,981 37,192 28,302 14,606 13,004 17,294 10.10%
Tax -8,185 -9,533 -16,106 -14,802 -8,421 -5,804 -11,833 -5.95%
NP 22,633 27,448 21,085 13,500 6,185 7,200 5,461 26.72%
-
NP to SH 14,956 22,270 21,085 13,500 6,185 7,200 5,461 18.27%
-
Tax Rate 26.56% 25.78% 43.31% 52.30% 57.65% 44.63% 68.42% -
Total Cost 111,893 173,597 170,424 126,441 60,336 46,789 94,657 2.82%
-
Net Worth 317,211 344,646 245,116 250,190 274,658 251,027 246,478 4.29%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 317,211 344,646 245,116 250,190 274,658 251,027 246,478 4.29%
NOSH 120,612 117,626 98,837 73,369 73,634 72,972 71,859 9.01%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 16.82% 13.65% 11.01% 9.65% 9.30% 13.34% 5.45% -
ROE 4.71% 6.46% 8.60% 5.40% 2.25% 2.87% 2.22% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 111.54 170.92 193.76 190.73 90.34 73.99 139.33 -3.63%
EPS 12.40 18.93 21.33 18.40 8.40 9.87 7.60 8.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.63 2.93 2.48 3.41 3.73 3.44 3.43 -4.32%
Adjusted Per Share Value based on latest NOSH - 73,714
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 38.94 58.19 55.43 40.51 19.26 15.63 28.98 5.04%
EPS 4.33 6.45 6.10 3.91 1.79 2.08 1.58 18.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9182 0.9976 0.7095 0.7242 0.795 0.7266 0.7135 4.29%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.21 1.02 0.93 1.57 1.33 1.44 1.88 -
P/RPS 1.08 0.60 0.48 0.82 1.47 1.95 1.35 -3.64%
P/EPS 9.76 5.39 4.36 8.53 15.83 14.59 24.74 -14.35%
EY 10.25 18.56 22.94 11.72 6.32 6.85 4.04 16.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.35 0.38 0.46 0.36 0.42 0.55 -2.93%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 27/02/06 28/02/05 27/02/04 28/02/03 27/02/02 27/02/01 -
Price 1.57 1.18 1.01 2.08 1.03 1.49 1.64 -
P/RPS 1.41 0.69 0.52 1.09 1.14 2.01 1.18 3.01%
P/EPS 12.66 6.23 4.73 11.30 12.26 15.10 21.58 -8.50%
EY 7.90 16.05 21.12 8.85 8.16 6.62 4.63 9.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.40 0.41 0.61 0.28 0.43 0.48 3.78%

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