[BRAHIMS] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 55.58%
YoY- -58.3%
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 305,626 369,618 371,254 9,334 180,850 162,866 145,046 13.21%
PBT -5,374 36,062 40,176 4,126 24,058 18,264 9,596 -
Tax -304 -13,434 -17,890 0 -8,240 -6,836 -3,706 -34.07%
NP -5,678 22,628 22,286 4,126 15,818 11,428 5,890 -
-
NP to SH -7,944 11,438 7,378 4,126 9,894 6,094 2,836 -
-
Tax Rate - 37.25% 44.53% 0.00% 34.25% 37.43% 38.62% -
Total Cost 311,304 346,990 348,968 5,208 165,032 151,438 139,156 14.35%
-
Net Worth 243,374 283,542 254,500 183,625 164,900 155,934 163,339 6.86%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 243,374 283,542 254,500 183,625 164,900 155,934 163,339 6.86%
NOSH 236,285 236,285 214,805 189,266 179,239 179,235 179,493 4.68%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -1.86% 6.12% 6.00% 44.20% 8.75% 7.02% 4.06% -
ROE -3.26% 4.03% 2.90% 2.25% 6.00% 3.91% 1.74% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 129.35 156.43 172.83 4.93 100.90 90.87 80.81 8.15%
EPS -3.36 4.92 3.44 2.18 5.52 3.40 1.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.20 1.1848 0.9702 0.92 0.87 0.91 2.08%
Adjusted Per Share Value based on latest NOSH - 197,183
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 99.50 120.33 120.86 3.04 58.88 53.02 47.22 13.22%
EPS -2.59 3.72 2.40 1.34 3.22 1.98 0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7923 0.9231 0.8285 0.5978 0.5368 0.5076 0.5318 6.86%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.91 1.81 0.94 1.10 0.43 0.38 0.34 -
P/RPS 0.70 1.16 0.54 22.30 0.43 0.42 0.42 8.88%
P/EPS -27.07 37.39 27.37 50.46 7.79 11.18 21.52 -
EY -3.69 2.67 3.65 1.98 12.84 8.95 4.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.51 0.79 1.13 0.47 0.44 0.37 15.52%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 26/08/14 28/08/13 17/08/12 19/08/11 26/08/10 26/08/09 -
Price 0.585 1.48 1.16 1.04 0.44 0.51 0.37 -
P/RPS 0.45 0.95 0.67 21.09 0.44 0.56 0.46 -0.36%
P/EPS -17.40 30.57 33.77 47.71 7.97 15.00 23.42 -
EY -5.75 3.27 2.96 2.10 12.55 6.67 4.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 1.23 0.98 1.07 0.48 0.59 0.41 5.64%

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