[BRAHIMS] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 111.02%
YoY- 120.55%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 8,784 177,932 154,396 142,592 9,864 14,788 13,844 -7.29%
PBT 2,652 23,224 15,856 5,376 -2,200 420 -548 -
Tax 0 -7,932 -6,624 -2,924 0 0 0 -
NP 2,652 15,292 9,232 2,452 -2,200 420 -548 -
-
NP to SH 2,652 9,356 9,232 452 -2,200 420 -548 -
-
Tax Rate 0.00% 34.15% 41.78% 54.39% - 0.00% - -
Total Cost 6,132 162,640 145,164 140,140 12,064 14,368 14,392 -13.24%
-
Net Worth 172,559 160,694 325,390 158,199 2,805,000 28,500 22,507 40.37%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 172,559 160,694 325,390 158,199 2,805,000 28,500 22,507 40.37%
NOSH 179,189 178,549 378,360 188,333 5,500,000 50,000 48,928 24.12%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 30.19% 8.59% 5.98% 1.72% -22.30% 2.84% -3.96% -
ROE 1.54% 5.82% 2.84% 0.29% -0.08% 1.47% -2.43% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 4.90 99.65 40.81 75.71 0.18 29.58 28.29 -25.31%
EPS 1.48 5.24 2.44 0.24 -0.04 0.84 -1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.963 0.90 0.86 0.84 0.51 0.57 0.46 13.09%
Adjusted Per Share Value based on latest NOSH - 188,333
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 2.86 57.93 50.26 46.42 3.21 4.81 4.51 -7.30%
EPS 0.86 3.05 3.01 0.15 -0.72 0.14 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5618 0.5231 1.0593 0.515 9.1317 0.0928 0.0733 40.37%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.11 0.445 0.34 0.38 0.90 0.80 0.51 -
P/RPS 22.64 0.45 0.83 0.50 501.82 2.70 1.80 52.44%
P/EPS 75.00 8.49 13.93 158.33 -2,250.00 95.24 -45.54 -
EY 1.33 11.78 7.18 0.63 -0.04 1.05 -2.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.49 0.40 0.45 1.76 1.40 1.11 0.59%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 13/05/11 31/05/10 25/05/09 30/05/08 25/05/07 31/05/06 -
Price 1.22 0.47 0.36 0.48 0.77 0.86 0.53 -
P/RPS 24.89 0.47 0.88 0.63 429.34 2.91 1.87 53.88%
P/EPS 82.43 8.97 14.75 200.00 -1,925.00 102.38 -47.32 -
EY 1.21 11.15 6.78 0.50 -0.05 0.98 -2.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.52 0.42 0.57 1.51 1.51 1.15 1.66%

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