[BRAHIMS] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -188.93%
YoY- -367.57%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 241,804 342,904 369,892 349,516 8,784 177,932 154,396 7.75%
PBT -18,128 22,044 46,380 19,608 2,652 23,224 15,856 -
Tax -912 -208 -16,680 -14,508 0 -7,932 -6,624 -28.11%
NP -19,040 21,836 29,700 5,100 2,652 15,292 9,232 -
-
NP to SH -20,104 11,364 16,628 -7,096 2,652 9,356 9,232 -
-
Tax Rate - 0.94% 35.96% 73.99% 0.00% 34.15% 41.78% -
Total Cost 260,844 321,068 340,192 344,416 6,132 162,640 145,164 10.25%
-
Net Worth 387,295 248,099 273,518 214,805 172,559 160,694 325,390 2.94%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 387,295 248,099 273,518 214,805 172,559 160,694 325,390 2.94%
NOSH 236,285 236,285 236,285 214,805 179,189 178,549 378,360 -7.54%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -7.87% 6.37% 8.03% 1.46% 30.19% 8.59% 5.98% -
ROE -5.19% 4.58% 6.08% -3.30% 1.54% 5.82% 2.84% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 102.34 145.12 162.28 162.71 4.90 99.65 40.81 16.54%
EPS -8.52 4.80 7.28 -3.32 1.48 5.24 2.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6391 1.05 1.20 1.00 0.963 0.90 0.86 11.33%
Adjusted Per Share Value based on latest NOSH - 214,805
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 78.72 111.63 120.42 113.79 2.86 57.93 50.26 7.75%
EPS -6.54 3.70 5.41 -2.31 0.86 3.05 3.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2608 0.8077 0.8904 0.6993 0.5618 0.5231 1.0593 2.94%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.955 0.84 2.42 0.80 1.11 0.445 0.34 -
P/RPS 0.93 0.58 1.49 0.49 22.64 0.45 0.83 1.91%
P/EPS -11.22 17.47 33.17 -24.22 75.00 8.49 13.93 -
EY -8.91 5.73 3.01 -4.13 1.33 11.78 7.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.80 2.02 0.80 1.15 0.49 0.40 6.38%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 28/05/15 28/05/14 30/05/13 25/05/12 13/05/11 31/05/10 -
Price 1.02 0.91 1.73 1.13 1.22 0.47 0.36 -
P/RPS 1.00 0.63 1.07 0.69 24.89 0.47 0.88 2.15%
P/EPS -11.99 18.92 23.71 -34.21 82.43 8.97 14.75 -
EY -8.34 5.29 4.22 -2.92 1.21 11.15 6.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.87 1.44 1.13 1.27 0.52 0.42 6.70%

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