[BREM] YoY Cumulative Quarter Result on 30-Jun-2008 [#1]

Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -91.97%
YoY- -87.61%
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 36,399 25,714 27,299 32,032 21,031 38,653 65,649 -9.35%
PBT 9,443 7,443 6,595 5,308 28,384 11,544 11,989 -3.89%
Tax -2,584 -1,685 -1,639 -1,381 -3,355 -3,105 -3,171 -3.35%
NP 6,859 5,758 4,956 3,927 25,029 8,439 8,818 -4.09%
-
NP to SH 5,090 4,057 3,524 3,003 24,244 6,211 6,829 -4.77%
-
Tax Rate 27.36% 22.64% 24.85% 26.02% 11.82% 26.90% 26.45% -
Total Cost 29,540 19,956 22,343 28,105 -3,998 30,214 56,831 -10.32%
-
Net Worth 427,351 382,710 371,842 361,611 350,053 322,494 300,240 6.05%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 427,351 382,710 371,842 361,611 350,053 322,494 300,240 6.05%
NOSH 132,717 135,233 121,517 125,124 123,693 119,442 117,741 2.01%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 18.84% 22.39% 18.15% 12.26% 119.01% 21.83% 13.43% -
ROE 1.19% 1.06% 0.95% 0.83% 6.93% 1.93% 2.27% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 27.43 19.01 22.47 25.60 17.00 32.36 55.76 -11.14%
EPS 3.80 3.00 2.90 2.40 19.60 5.20 5.80 -6.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.22 2.83 3.06 2.89 2.83 2.70 2.55 3.96%
Adjusted Per Share Value based on latest NOSH - 125,124
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 10.54 7.44 7.90 9.27 6.09 11.19 19.00 -9.35%
EPS 1.47 1.17 1.02 0.87 7.02 1.80 1.98 -4.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.237 1.1078 1.0763 1.0467 1.0133 0.9335 0.8691 6.05%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.51 1.15 1.24 1.21 1.44 1.14 1.25 -
P/RPS 5.51 6.05 5.52 4.73 8.47 3.52 2.24 16.17%
P/EPS 39.37 38.33 42.76 50.42 7.35 21.92 21.55 10.56%
EY 2.54 2.61 2.34 1.98 13.61 4.56 4.64 -9.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.41 0.41 0.42 0.51 0.42 0.49 -0.69%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 26/08/10 28/08/09 28/08/08 30/08/07 24/08/06 30/08/05 -
Price 1.46 1.21 1.18 1.18 1.36 1.14 1.09 -
P/RPS 5.32 6.36 5.25 4.61 8.00 3.52 1.95 18.19%
P/EPS 38.07 40.33 40.69 49.17 6.94 21.92 18.79 12.48%
EY 2.63 2.48 2.46 2.03 14.41 4.56 5.32 -11.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.43 0.39 0.41 0.48 0.42 0.43 0.76%

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