[BREM] YoY Cumulative Quarter Result on 30-Jun-2006 [#1]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Cumulative Result
Revenue	27,299	32,032	21,031	38,653	65,649	50,973	38,052	-5.37%
YoY %	-14.78%	52.31%	-45.59%	-41.12%	28.79%	33.96%	-	-
Horiz. %	71.74%	84.18%	55.27%	101.58%	172.52%	133.96%	100.00%	-
PBT	6,595	5,308	28,384	11,544	11,989	11,201	10,383	-7.27%
YoY %	24.25%	-81.30%	145.88%	-3.71%	7.04%	7.88%	-	-
Horiz. %	63.52%	51.12%	273.37%	111.18%	115.47%	107.88%	100.00%	-
Tax	-1,639	-1,381	-3,355	-3,105	-3,171	-5,567	-4,782	-16.33%
YoY %	-18.68%	58.84%	-8.05%	2.08%	43.04%	-16.42%	-	-
Horiz. %	34.27%	28.88%	70.16%	64.93%	66.31%	116.42%	100.00%	-
NP	4,956	3,927	25,029	8,439	8,818	5,634	5,601	-2.01%
YoY %	26.20%	-84.31%	196.59%	-4.30%	56.51%	0.59%	-	-
Horiz. %	88.48%	70.11%	446.87%	150.67%	157.44%	100.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,524	3,003	24,244	6,211	6,829	5,634	5,601	-7.42%
YoY %	17.35%	-87.61%	290.34%	-9.05%	21.21%	0.59%	-	-
Horiz. %	62.92%	53.62%	432.85%	110.89%	121.92%	100.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.85%	26.02%	11.82%	26.90%	26.45%	49.70%	46.06%	-
YoY %	-4.50%	120.14%	-56.06%	1.70%	-46.78%	7.90%	-	-
Horiz. %	53.95%	56.49%	25.66%	58.40%	57.43%	107.90%	100.00%	-
Total Cost	22,343	28,105	-3,998	30,214	56,831	45,339	32,451	-6.02%
YoY %	-20.50%	802.98%	-113.23%	-46.84%	25.35%	39.72%	-	-
Horiz. %	68.85%	86.61%	-12.32%	93.11%	175.13%	139.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	371,842	361,611	350,053	322,494	300,240	254,656	249,834	6.84%
YoY %	2.83%	3.30%	8.55%	7.41%	17.90%	1.93%	-	-
Horiz. %	148.84%	144.74%	140.11%	129.08%	120.18%	101.93%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	371,842	361,611	350,053	322,494	300,240	254,656	249,834	6.84%
YoY %	2.83%	3.30%	8.55%	7.41%	17.90%	1.93%	-	-
Horiz. %	148.84%	144.74%	140.11%	129.08%	120.18%	101.93%	100.00%	-
NOSH	121,517	125,124	123,693	119,442	117,741	75,120	73,697	8.68%
YoY %	-2.88%	1.16%	3.56%	1.44%	56.74%	1.93%	-	-
Horiz. %	164.89%	169.78%	167.84%	162.07%	159.76%	101.93%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	18.15%	12.26%	119.01%	21.83%	13.43%	11.05%	14.72%	-
YoY %	48.04%	-89.70%	445.17%	62.55%	21.54%	-24.93%	-	-
Horiz. %	123.30%	83.29%	808.49%	148.30%	91.24%	75.07%	100.00%	-
ROE	0.95%	0.83%	6.93%	1.93%	2.27%	2.21%	2.24%	-
YoY %	14.46%	-88.02%	259.07%	-14.98%	2.71%	-1.34%	-	-
Horiz. %	42.41%	37.05%	309.37%	86.16%	101.34%	98.66%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	22.47	25.60	17.00	32.36	55.76	67.86	51.63	-12.93%
YoY %	-12.23%	50.59%	-47.47%	-41.97%	-17.83%	31.44%	-	-
Horiz. %	43.52%	49.58%	32.93%	62.68%	108.00%	131.44%	100.00%	-
EPS	2.90	2.40	19.60	5.20	5.80	7.50	7.60	-14.82%
YoY %	20.83%	-87.76%	276.92%	-10.34%	-22.67%	-1.32%	-	-
Horiz. %	38.16%	31.58%	257.89%	68.42%	76.32%	98.68%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	3.06	2.89	2.83	2.70	2.55	3.39	3.39	-1.69%
YoY %	5.88%	2.12%	4.81%	5.88%	-24.78%	0.00%	-	-
Horiz. %	90.27%	85.25%	83.48%	79.65%	75.22%	100.00%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 119,442
RPS	7.90	9.27	6.09	11.19	19.00	14.75	11.01	-5.37%
YoY %	-14.78%	52.22%	-45.58%	-41.11%	28.81%	33.97%	-	-
Horiz. %	71.75%	84.20%	55.31%	101.63%	172.57%	133.97%	100.00%	-
EPS	1.02	0.87	7.02	1.80	1.98	1.63	1.62	-7.41%
YoY %	17.24%	-87.61%	290.00%	-9.09%	21.47%	0.62%	-	-
Horiz. %	62.96%	53.70%	433.33%	111.11%	122.22%	100.62%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.0763	1.0467	1.0133	0.9335	0.8691	0.7371	0.7232	6.84%
YoY %	2.83%	3.30%	8.55%	7.41%	17.91%	1.92%	-	-
Horiz. %	148.82%	144.73%	140.11%	129.08%	120.17%	101.92%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	1.24	1.21	1.44	1.14	1.25	1.41	0.93	-
P/RPS	5.52	4.73	8.47	3.52	2.24	2.08	1.80	20.51%
YoY %	16.70%	-44.16%	140.62%	57.14%	7.69%	15.56%	-	-
Horiz. %	306.67%	262.78%	470.56%	195.56%	124.44%	115.56%	100.00%	-
P/EPS	42.76	50.42	7.35	21.92	21.55	18.80	12.24	23.15%
YoY %	-15.19%	585.99%	-66.47%	1.72%	14.63%	53.59%	-	-
Horiz. %	349.35%	411.93%	60.05%	179.08%	176.06%	153.59%	100.00%	-
EY	2.34	1.98	13.61	4.56	4.64	5.32	8.17	-18.79%
YoY %	18.18%	-85.45%	198.46%	-1.72%	-12.78%	-34.88%	-	-
Horiz. %	28.64%	24.24%	166.59%	55.81%	56.79%	65.12%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.41	0.42	0.51	0.42	0.49	0.42	0.27	7.20%
YoY %	-2.38%	-17.65%	21.43%	-14.29%	16.67%	55.56%	-	-
Horiz. %	151.85%	155.56%	188.89%	155.56%	181.48%	155.56%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	28/08/09	28/08/08	30/08/07	24/08/06	30/08/05	27/08/04	29/08/03	-
Price	1.18	1.18	1.36	1.14	1.09	1.51	1.19	-
P/RPS	5.25	4.61	8.00	3.52	1.95	2.23	2.30	14.73%
YoY %	13.88%	-42.37%	127.27%	80.51%	-12.56%	-3.04%	-	-
Horiz. %	228.26%	200.43%	347.83%	153.04%	84.78%	96.96%	100.00%	-
P/EPS	40.69	49.17	6.94	21.92	18.79	20.13	15.66	17.23%
YoY %	-17.25%	608.50%	-68.34%	16.66%	-6.66%	28.54%	-	-
Horiz. %	259.83%	313.98%	44.32%	139.97%	119.99%	128.54%	100.00%	-
EY	2.46	2.03	14.41	4.56	5.32	4.97	6.39	-14.69%
YoY %	21.18%	-85.91%	216.01%	-14.29%	7.04%	-22.22%	-	-
Horiz. %	38.50%	31.77%	225.51%	71.36%	83.26%	77.78%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.39	0.41	0.48	0.42	0.43	0.45	0.35	1.81%
YoY %	-4.88%	-14.58%	14.29%	-2.33%	-4.44%	28.57%	-	-
Horiz. %	111.43%	117.14%	137.14%	120.00%	122.86%	128.57%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos