[BREM] YoY Cumulative Quarter Result on 30-Sep-2003 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 62.35%
YoY- 137.91%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 71,360 107,892 97,553 71,339 38,480 27,248 57,406 3.69%
PBT 18,055 21,457 18,115 17,291 9,932 6,570 10,377 9.66%
Tax -4,912 -6,043 -8,317 -8,198 -6,110 -3,701 -7,002 -5.73%
NP 13,143 15,414 9,798 9,093 3,822 2,869 3,375 25.41%
-
NP to SH 9,429 12,060 9,798 9,093 3,822 2,869 3,375 18.66%
-
Tax Rate 27.21% 28.16% 45.91% 47.41% 61.52% 56.33% 67.48% -
Total Cost 58,217 92,478 87,755 62,246 34,658 24,379 54,031 1.25%
-
Net Worth 327,031 302,085 260,520 252,990 274,155 250,853 247,021 4.78%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 327,031 302,085 260,520 252,990 274,155 250,853 247,021 4.78%
NOSH 119,354 117,087 75,953 73,330 73,500 73,564 71,808 8.83%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 18.42% 14.29% 10.04% 12.75% 9.93% 10.53% 5.88% -
ROE 2.88% 3.99% 3.76% 3.59% 1.39% 1.14% 1.37% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 59.79 92.15 128.44 97.28 52.35 37.04 79.94 -4.72%
EPS 7.90 10.30 12.90 12.40 5.20 3.90 4.70 9.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.74 2.58 3.43 3.45 3.73 3.41 3.44 -3.71%
Adjusted Per Share Value based on latest NOSH - 72,749
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 20.66 31.23 28.24 20.65 11.14 7.89 16.62 3.69%
EPS 2.73 3.49 2.84 2.63 1.11 0.83 0.98 18.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9466 0.8744 0.7541 0.7323 0.7936 0.7261 0.715 4.78%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.25 1.13 1.62 1.22 1.38 1.20 2.01 -
P/RPS 2.09 1.23 1.26 1.25 2.64 3.24 2.51 -3.00%
P/EPS 15.82 10.97 12.56 9.84 26.54 30.77 42.77 -15.26%
EY 6.32 9.12 7.96 10.16 3.77 3.25 2.34 18.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.44 0.47 0.35 0.37 0.35 0.58 -3.78%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 28/11/05 30/11/04 28/11/03 29/11/02 29/11/01 28/11/00 -
Price 1.21 1.01 0.88 1.56 1.49 1.34 1.97 -
P/RPS 2.02 1.10 0.69 1.60 2.85 3.62 2.46 -3.22%
P/EPS 15.32 9.81 6.82 12.58 28.65 34.36 41.91 -15.43%
EY 6.53 10.20 14.66 7.95 3.49 2.91 2.39 18.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.39 0.26 0.45 0.40 0.39 0.57 -4.22%

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