[BRAHIMS] YoY Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -5.23%
YoY- 90.75%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 82,389 308,702 274,041 291,576 266,364 281,295 353,572 -21.53%
PBT -214,469 -9,239 -121,137 678 -120,820 -14,021 -34,808 35.36%
Tax -18,165 -5,486 5,088 -2,846 -1,602 -1,397 -653 73.98%
NP -232,634 -14,725 -116,049 -2,168 -122,422 -15,418 -35,461 36.78%
-
NP to SH -103,097 -16,403 -103,135 -6,937 -74,957 -15,680 -33,592 20.52%
-
Tax Rate - - - 419.76% - - - -
Total Cost 315,023 323,427 390,090 293,744 388,786 296,713 389,033 -3.45%
-
Net Worth -83,162 -24,143 -4,725 992 1,063 257,898 245,028 -
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth -83,162 -24,143 -4,725 992 1,063 257,898 245,028 -
NOSH 268,266 268,266 268,266 236,285 236,285 236,171 236,285 2.13%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -282.36% -4.77% -42.35% -0.74% -45.96% -5.48% -10.03% -
ROE 0.00% 0.00% 0.00% -699.01% -7,049.59% -6.08% -13.71% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 30.71 115.07 115.98 123.40 112.73 119.11 149.64 -23.17%
EPS -38.43 -6.11 -43.65 -2.94 -31.72 -6.64 -14.34 17.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.31 -0.09 -0.02 0.0042 0.0045 1.092 1.037 -
Adjusted Per Share Value based on latest NOSH - 236,285
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 26.82 100.50 89.21 94.92 86.72 91.58 115.11 -21.53%
EPS -33.56 -5.34 -33.58 -2.26 -24.40 -5.10 -10.94 20.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.2707 -0.0786 -0.0154 0.0032 0.0035 0.8396 0.7977 -
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.33 0.31 0.28 0.465 0.66 1.02 1.32 -
P/RPS 1.07 0.27 0.24 0.38 0.59 0.86 0.88 3.30%
P/EPS -0.86 -5.07 -0.64 -15.84 -2.08 -15.36 -9.28 -32.70%
EY -116.46 -19.72 -155.89 -6.31 -48.07 -6.51 -10.77 48.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 110.71 146.67 0.93 1.27 -
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 17/06/21 28/02/20 28/02/19 28/02/18 28/02/17 26/02/16 27/02/15 -
Price 0.00 0.26 0.205 0.33 0.78 0.97 1.31 -
P/RPS 0.00 0.23 0.18 0.27 0.69 0.81 0.88 -
P/EPS 0.00 -4.25 -0.47 -11.24 -2.46 -14.61 -9.21 -
EY 0.00 -23.52 -212.93 -8.90 -40.67 -6.84 -10.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 78.57 173.33 0.89 1.26 -

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