[BRAHIMS] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -14.4%
YoY- 66.6%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 16,682 18,557 18,954 19,802 15,212 15,008 11,920 -0.35%
PBT -266 -166 -1,560 -1,530 -4,582 -7,429 -9,968 3.92%
Tax 0 0 0 0 4,582 7,429 9,968 -
NP -266 -166 -1,560 -1,530 0 0 0 -100.00%
-
NP to SH -266 -166 -1,560 -1,530 -4,582 -7,429 -9,968 3.92%
-
Tax Rate - - - - - - - -
Total Cost 16,949 18,723 20,514 21,333 15,212 15,008 11,920 -0.37%
-
Net Worth 22,438 22,292 31,330 33,360 35,842 38,761 18,090 -0.22%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 22,438 22,292 31,330 33,360 35,842 38,761 18,090 -0.22%
NOSH 48,780 48,461 48,953 49,059 49,099 48,452 21,795 -0.85%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin -1.60% -0.90% -8.23% -7.73% 0.00% 0.00% 0.00% -
ROE -1.19% -0.75% -4.98% -4.59% -12.79% -19.17% -55.10% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 34.20 38.29 38.72 40.36 30.98 30.97 54.69 0.50%
EPS -0.55 -0.27 -3.19 -3.12 -9.33 -15.33 -45.73 4.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.46 0.64 0.68 0.73 0.80 0.83 0.62%
Adjusted Per Share Value based on latest NOSH - 48,865
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 5.43 6.04 6.17 6.45 4.95 4.89 3.88 -0.35%
EPS -0.09 -0.05 -0.51 -0.50 -1.49 -2.42 -3.25 3.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0731 0.0726 0.102 0.1086 0.1167 0.1262 0.0589 -0.22%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.50 0.53 0.64 0.56 0.71 1.00 0.00 -
P/RPS 1.46 1.38 1.65 1.39 2.29 3.23 0.00 -100.00%
P/EPS -91.46 -154.11 -20.08 -17.95 -7.61 -6.52 0.00 -100.00%
EY -1.09 -0.65 -4.98 -5.57 -13.15 -15.33 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.15 1.00 0.82 0.97 1.25 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 28/11/05 30/11/04 28/11/03 29/11/02 30/11/01 29/11/00 30/11/99 -
Price 0.32 0.49 0.66 0.52 1.00 0.94 0.00 -
P/RPS 0.94 1.28 1.70 1.29 3.23 3.03 0.00 -100.00%
P/EPS -58.54 -142.48 -20.71 -16.67 -10.71 -6.13 0.00 -100.00%
EY -1.71 -0.70 -4.83 -6.00 -9.33 -16.31 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.07 1.03 0.76 1.37 1.18 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