[BREM] YoY Cumulative Quarter Result on 30-Sep-2004 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 73.91%
YoY- 7.75%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 48,896 71,360 107,892 97,553 71,339 38,480 27,248 10.23%
PBT 38,340 18,055 21,457 18,115 17,291 9,932 6,570 34.15%
Tax -5,655 -4,912 -6,043 -8,317 -8,198 -6,110 -3,701 7.31%
NP 32,685 13,143 15,414 9,798 9,093 3,822 2,869 49.97%
-
NP to SH 29,101 9,429 12,060 9,798 9,093 3,822 2,869 47.10%
-
Tax Rate 14.75% 27.21% 28.16% 45.91% 47.41% 61.52% 56.33% -
Total Cost 16,211 58,217 92,478 87,755 62,246 34,658 24,379 -6.57%
-
Net Worth 353,897 327,031 302,085 260,520 252,990 274,155 250,853 5.90%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 353,897 327,031 302,085 260,520 252,990 274,155 250,853 5.90%
NOSH 123,309 119,354 117,087 75,953 73,330 73,500 73,564 8.98%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 66.85% 18.42% 14.29% 10.04% 12.75% 9.93% 10.53% -
ROE 8.22% 2.88% 3.99% 3.76% 3.59% 1.39% 1.14% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 39.65 59.79 92.15 128.44 97.28 52.35 37.04 1.14%
EPS 23.60 7.90 10.30 12.90 12.40 5.20 3.90 34.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.87 2.74 2.58 3.43 3.45 3.73 3.41 -2.83%
Adjusted Per Share Value based on latest NOSH - 77,111
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 14.15 20.66 31.23 28.24 20.65 11.14 7.89 10.22%
EPS 8.42 2.73 3.49 2.84 2.63 1.11 0.83 47.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0244 0.9466 0.8744 0.7541 0.7323 0.7936 0.7261 5.90%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.40 1.25 1.13 1.62 1.22 1.38 1.20 -
P/RPS 3.53 2.09 1.23 1.26 1.25 2.64 3.24 1.43%
P/EPS 5.93 15.82 10.97 12.56 9.84 26.54 30.77 -23.98%
EY 16.86 6.32 9.12 7.96 10.16 3.77 3.25 31.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.46 0.44 0.47 0.35 0.37 0.35 5.76%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 26/11/07 30/11/06 28/11/05 30/11/04 28/11/03 29/11/02 29/11/01 -
Price 1.35 1.21 1.01 0.88 1.56 1.49 1.34 -
P/RPS 3.40 2.02 1.10 0.69 1.60 2.85 3.62 -1.03%
P/EPS 5.72 15.32 9.81 6.82 12.58 28.65 34.36 -25.82%
EY 17.48 6.53 10.20 14.66 7.95 3.49 2.91 34.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.44 0.39 0.26 0.45 0.40 0.39 3.15%

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