[BREM] YoY Cumulative Quarter Result on 31-Dec-2001 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 88.22%
YoY- 31.84%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 143,632 104,956 49,891 40,492 75,089 91,139 0 -100.00%
PBT 27,894 21,227 10,955 9,753 12,971 17,726 0 -100.00%
Tax -12,080 -11,102 -6,316 -4,353 -8,875 -8,548 0 -100.00%
NP 15,814 10,125 4,639 5,400 4,096 9,178 0 -100.00%
-
NP to SH 15,814 10,125 4,639 5,400 4,096 9,178 0 -100.00%
-
Tax Rate 43.31% 52.30% 57.65% 44.63% 68.42% 48.22% - -
Total Cost 127,818 94,831 45,252 35,092 70,993 81,961 0 -100.00%
-
Net Worth 245,117 250,190 274,658 251,027 246,478 229,129 0 -100.00%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 245,117 250,190 274,658 251,027 246,478 229,129 0 -100.00%
NOSH 98,837 73,369 73,634 72,972 71,859 64,181 63,541 -0.46%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 11.01% 9.65% 9.30% 13.34% 5.45% 10.07% 0.00% -
ROE 6.45% 4.05% 1.69% 2.15% 1.66% 4.01% 0.00% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 145.32 143.05 67.75 55.49 104.49 142.00 0.00 -100.00%
EPS 16.00 13.80 6.30 7.40 5.70 14.30 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.48 3.41 3.73 3.44 3.43 3.57 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 72,342
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 41.58 30.38 14.44 11.72 21.74 26.38 0.00 -100.00%
EPS 4.58 2.93 1.34 1.56 1.19 2.66 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7095 0.7242 0.795 0.7266 0.7135 0.6632 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 0.93 1.57 1.33 1.44 1.88 0.00 0.00 -
P/RPS 0.64 1.10 1.96 2.60 1.80 0.00 0.00 -100.00%
P/EPS 5.81 11.38 21.11 19.46 32.98 0.00 0.00 -100.00%
EY 17.20 8.79 4.74 5.14 3.03 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.46 0.36 0.42 0.55 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 28/02/05 27/02/04 28/02/03 27/02/02 27/02/01 29/02/00 - -
Price 1.01 2.08 1.03 1.49 1.64 2.55 0.00 -
P/RPS 0.70 1.45 1.52 2.69 1.57 1.80 0.00 -100.00%
P/EPS 6.31 15.07 16.35 20.14 28.77 17.83 0.00 -100.00%
EY 15.84 6.63 6.12 4.97 3.48 5.61 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.61 0.28 0.43 0.48 0.71 0.00 -100.00%

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