[BRAHIMS] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -41.9%
YoY- 148.98%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS'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 162,866 145,046 67,288 14,648 13,940 16,410 18,132 44.15%
PBT 18,264 9,596 -2,352 244 98 -246 -386 -
Tax -6,836 -3,706 -752 0 0 0 0 -
NP 11,428 5,890 -3,104 244 98 -246 -386 -
-
NP to SH 6,094 2,836 -3,680 244 98 -246 -386 -
-
Tax Rate 37.43% 38.62% - 0.00% 0.00% - - -
Total Cost 151,438 139,156 70,392 14,404 13,842 16,656 18,518 41.91%
-
Net Worth 155,934 163,339 192,117 26,840 225,400 22,632 22,764 37.79%
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 155,934 163,339 192,117 26,840 225,400 22,632 22,764 37.79%
NOSH 179,235 179,493 135,294 48,800 490,000 49,200 49,487 23.91%
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 7.02% 4.06% -4.61% 1.67% 0.70% -1.50% -2.13% -
ROE 3.91% 1.74% -1.92% 0.91% 0.04% -1.09% -1.70% -
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 90.87 80.81 49.73 30.02 2.84 33.35 36.64 16.33%
EPS 3.40 1.58 -2.72 0.50 0.02 -0.50 -0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.91 1.42 0.55 0.46 0.46 0.46 11.20%
Adjusted Per Share Value based on latest NOSH - 56,666
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 53.02 47.22 21.91 4.77 4.54 5.34 5.90 44.16%
EPS 1.98 0.92 -1.20 0.08 0.03 -0.08 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5076 0.5318 0.6254 0.0874 0.7338 0.0737 0.0741 37.79%
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 0.38 0.34 0.77 1.16 0.55 0.56 0.62 -
P/RPS 0.42 0.42 1.55 3.86 19.33 1.68 1.69 -20.70%
P/EPS 11.18 21.52 -28.31 232.00 2,750.00 -112.00 -79.49 -
EY 8.95 4.65 -3.53 0.43 0.04 -0.89 -1.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.37 0.54 2.11 1.20 1.22 1.35 -17.03%
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 26/08/09 29/08/08 29/08/07 21/08/06 12/09/05 27/08/04 -
Price 0.51 0.37 0.69 0.90 0.60 0.52 0.55 -
P/RPS 0.56 0.46 1.39 3.00 21.09 1.56 1.50 -15.13%
P/EPS 15.00 23.42 -25.37 180.00 3,000.00 -104.00 -70.51 -
EY 6.67 4.27 -3.94 0.56 0.03 -0.96 -1.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.41 0.49 1.64 1.30 1.13 1.20 -11.15%

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