[BREM] YoY Cumulative Quarter Result on 30-Jun-2002 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- -45.03%
YoY- 349.2%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 65,649 50,973 38,052 24,404 13,117 35,184 18,516 -1.33%
PBT 11,989 11,201 10,383 7,196 2,824 4,058 3,716 -1.23%
Tax -3,171 -5,567 -4,782 -2,713 -1,826 -2,827 -1,081 -1.13%
NP 8,818 5,634 5,601 4,483 998 1,231 2,635 -1.27%
-
NP to SH 6,829 5,634 5,601 4,483 998 1,231 2,635 -1.00%
-
Tax Rate 26.45% 49.70% 46.06% 37.70% 64.66% 69.66% 29.09% -
Total Cost 56,831 45,339 32,451 19,921 12,119 33,953 15,881 -1.34%
-
Net Worth 300,240 254,656 249,834 258,691 243,797 249,096 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 300,240 254,656 249,834 258,691 243,797 249,096 0 -100.00%
NOSH 117,741 75,120 73,697 73,491 71,285 72,411 64,268 -0.64%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 13.43% 11.05% 14.72% 18.37% 7.61% 3.50% 14.23% -
ROE 2.27% 2.21% 2.24% 1.73% 0.41% 0.49% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 55.76 67.86 51.63 33.21 18.40 48.59 28.81 -0.69%
EPS 5.80 7.50 7.60 6.10 1.40 1.70 4.10 -0.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.55 3.39 3.39 3.52 3.42 3.44 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 73,491
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 19.00 14.75 11.01 7.06 3.80 10.18 5.36 -1.33%
EPS 1.98 1.63 1.62 1.30 0.29 0.36 0.76 -1.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8691 0.7371 0.7232 0.7488 0.7057 0.721 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 1.25 1.41 0.93 1.69 1.30 2.60 0.00 -
P/RPS 2.24 2.08 1.80 5.09 7.06 5.35 0.00 -100.00%
P/EPS 21.55 18.80 12.24 27.70 92.86 152.94 0.00 -100.00%
EY 4.64 5.32 8.17 3.61 1.08 0.65 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.42 0.27 0.48 0.38 0.76 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/08/05 27/08/04 29/08/03 28/08/02 27/08/01 30/08/00 - -
Price 1.09 1.51 1.19 1.51 1.36 2.48 0.00 -
P/RPS 1.95 2.23 2.30 4.55 7.39 5.10 0.00 -100.00%
P/EPS 18.79 20.13 15.66 24.75 97.14 145.88 0.00 -100.00%
EY 5.32 4.97 6.39 4.04 1.03 0.69 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.35 0.43 0.40 0.72 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