[BREM] YoY Cumulative Quarter Result on 30-Jun-2013 [#1]

Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -74.38%
YoY- 0.82%
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 36,393 45,154 29,084 35,673 31,704 36,399 25,714 5.95%
PBT 7,202 19,752 14,971 12,912 10,723 9,443 7,443 -0.54%
Tax -2,546 -8,090 -1,253 -4,458 -2,791 -2,584 -1,685 7.11%
NP 4,656 11,662 13,718 8,454 7,932 6,859 5,758 -3.47%
-
NP to SH 2,615 7,796 7,392 5,751 5,704 5,090 4,057 -7.05%
-
Tax Rate 35.35% 40.96% 8.37% 34.53% 26.03% 27.36% 22.64% -
Total Cost 31,737 33,492 15,366 27,219 23,772 29,540 19,956 8.03%
-
Net Worth 509,924 506,739 488,880 466,845 499,532 427,351 382,710 4.89%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 509,924 506,739 488,880 466,845 499,532 427,351 382,710 4.89%
NOSH 326,874 324,833 167,999 169,147 172,848 132,717 135,233 15.83%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 12.79% 25.83% 47.17% 23.70% 25.02% 18.84% 22.39% -
ROE 0.51% 1.54% 1.51% 1.23% 1.14% 1.19% 1.06% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 11.13 13.90 17.31 21.09 18.34 27.43 19.01 -8.52%
EPS 0.80 2.40 4.40 3.40 3.30 3.80 3.00 -19.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.56 2.91 2.76 2.89 3.22 2.83 -9.44%
Adjusted Per Share Value based on latest NOSH - 169,147
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 10.53 13.07 8.42 10.33 9.18 10.54 7.44 5.95%
EPS 0.76 2.26 2.14 1.66 1.65 1.47 1.17 -6.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.476 1.4668 1.4151 1.3513 1.4459 1.237 1.1078 4.89%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.84 1.01 2.07 1.18 1.19 1.51 1.15 -
P/RPS 7.54 7.27 11.96 5.60 6.49 5.51 6.05 3.73%
P/EPS 105.00 42.08 47.05 34.71 36.06 39.37 38.33 18.27%
EY 0.95 2.38 2.13 2.88 2.77 2.54 2.61 -15.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.65 0.71 0.43 0.41 0.47 0.41 4.69%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 27/08/15 29/08/14 29/08/13 29/08/12 26/08/11 26/08/10 -
Price 0.85 0.885 2.52 1.15 1.19 1.46 1.21 -
P/RPS 7.63 6.37 14.56 5.45 6.49 5.32 6.36 3.07%
P/EPS 106.25 36.87 57.27 33.82 36.06 38.07 40.33 17.50%
EY 0.94 2.71 1.75 2.96 2.77 2.63 2.48 -14.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.57 0.87 0.42 0.41 0.45 0.43 3.86%

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