[BREM] YoY Cumulative Quarter Result on 30-Sep-2007 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 20.03%
YoY- 208.63%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 54,346 55,852 64,129 48,896 71,360 107,892 97,553 -9.28%
PBT 15,787 12,458 11,792 38,340 18,055 21,457 18,115 -2.26%
Tax -3,405 -3,067 -2,973 -5,655 -4,912 -6,043 -8,317 -13.82%
NP 12,382 9,391 8,819 32,685 13,143 15,414 9,798 3.97%
-
NP to SH 8,546 6,538 6,584 29,101 9,429 12,060 9,798 -2.25%
-
Tax Rate 21.57% 24.62% 25.21% 14.75% 27.21% 28.16% 45.91% -
Total Cost 41,964 46,461 55,310 16,211 58,217 92,478 87,755 -11.56%
-
Net Worth 389,317 375,329 372,679 353,897 327,031 302,085 260,520 6.92%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 389,317 375,329 372,679 353,897 327,031 302,085 260,520 6.92%
NOSH 135,650 121,074 124,226 123,309 119,354 117,087 75,953 10.14%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 22.78% 16.81% 13.75% 66.85% 18.42% 14.29% 10.04% -
ROE 2.20% 1.74% 1.77% 8.22% 2.88% 3.99% 3.76% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 40.06 46.13 51.62 39.65 59.79 92.15 128.44 -17.64%
EPS 6.30 5.40 5.30 23.60 7.90 10.30 12.90 -11.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.87 3.10 3.00 2.87 2.74 2.58 3.43 -2.92%
Adjusted Per Share Value based on latest NOSH - 124,538
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 15.73 16.17 18.56 14.15 20.66 31.23 28.24 -9.28%
EPS 2.47 1.89 1.91 8.42 2.73 3.49 2.84 -2.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1269 1.0864 1.0788 1.0244 0.9466 0.8744 0.7541 6.92%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.21 1.22 1.35 1.40 1.25 1.13 1.62 -
P/RPS 3.02 2.64 2.62 3.53 2.09 1.23 1.26 15.67%
P/EPS 19.21 22.59 25.47 5.93 15.82 10.97 12.56 7.33%
EY 5.21 4.43 3.93 16.86 6.32 9.12 7.96 -6.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.39 0.45 0.49 0.46 0.44 0.47 -1.85%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 09/12/10 30/11/09 27/11/08 26/11/07 30/11/06 28/11/05 30/11/04 -
Price 1.19 1.13 0.97 1.35 1.21 1.01 0.88 -
P/RPS 2.97 2.45 1.88 3.40 2.02 1.10 0.69 27.52%
P/EPS 18.89 20.93 18.30 5.72 15.32 9.81 6.82 18.49%
EY 5.29 4.78 5.46 17.48 6.53 10.20 14.66 -15.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.36 0.32 0.47 0.44 0.39 0.26 7.88%

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